Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $88,329 initial cash invested.
-8.37%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$2,851
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,851
Total Expenses
$3,467
Mortgage P&I
58%
$1,656
Property Taxes
11%
$325
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Easy check in. Very clean. Movie themed. Comfy. | $2,436 | $154 | 3 | 1.5 | 0.95 mi |
Easy check in. Very clean. Music themed. Comfy. | $2,357 | $149 | 3 | 1.5 | 0.99 mi |
Easy check in. Very clean. Music themed. Comfy. | $2,088 | $132 | 3 | 1.5 | 1 mi |
Near Medical Corridor: 'Whimsy Wisconsin' Duplex | $4,539 | $287 | 3 | 2 | 0.48 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