Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.77% first-year return on $89,757 initial cash invested.
-4.77%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$3,011
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,757
Downpayment
20%
$68,340
Closing costs
1%
$3,417
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,011
Total Expenses
$3,368
Mortgage P&I
57%
$1,709
Property Taxes
3%
$93
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
In the ❤️ heart of Cheyenne, Dog Friendly! | $3,841 | $154 | 3 | 2 | 0.15 mi |
Cowboy Cottage *no cleaning fee* | $3,592 | $144 | 3 | 2 | 0.22 mi |
Our Hygge House | $4,140 | $166 | 3 | 2 | 0.66 mi |
Gowdy House Avenues Perfection Let Us Spoil You | $3,367 | $135 | 3 | 1 | 0.68 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