Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $171k initial cash invested.
-15.2%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,606
Rent
-$2,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,606
Total Expenses
$5,770
Mortgage P&I
98%
$3,549
Property Taxes
5%
$182
Home Insurance
7%
$245
HOA
2%
$63
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home in Madison- Long Term Stays Welcome! | $3,407 | $160 | 4 | 3.5 | 0.94 mi |
Charming 4br Ranch-Style Home | Corner Lot | $5,323 | $250 | 4 | 3 | 2.14 mi |
The Aire Bright 3200 SQ FEET 4 Bed 3 Bath Home | $4,493 | $211 | 4 | 3 | 0.99 mi |
You Will LOVE It Here | $4,344 | $204 | 4 | 2.5 | 2.08 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