Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $86,229 initial cash invested.
-6.28%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$3,123
Rent
-$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,574
Mortgage P&I
51%
$1,586
Property Taxes
12%
$379
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Mi to Dtwn Springfield: Winter Retreat w/ Office | $4,626 | $234 | 3 | 1.5 | 0.38 mi |
Entire 3 bedroom Apartment | $3,836 | $194 | 3 | 1 | 0.1 mi |
Upscaled Quiet Neighborhood- Modern 3 BDRM | $3,895 | $197 | 3 | 1 | 0.36 mi |
Rittenhouse | $3,460 | $175 | 3 | 1 | 0.65 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality