Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.43% first-year return on $64,536 initial cash invested.
-5.43%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$2,080
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$2,372
Mortgage P&I
54%
$1,132
Property Taxes
8%
$160
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire home pet and family welcome. | $4,390 | $283 | 3 | 2 | 0.17 mi |
Cheerful and comfortable home in Roanoke. | $2,296 | $148 | 3 | 2 | 0.66 mi |
Mill Mountain Star View private park | $2,622 | $169 | 2 | 1 | 0.1 mi |
COZY PRIVATE 3 BEDROOM APARTMENT HIGH END SLEEP 6 | $1,986 | $128 | 3 | 1 | 0.6 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