Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.53% first-year return on $161k initial cash invested.
-20.53%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,401
Rent
-$2,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,401
Total Expenses
$5,147
Mortgage P&I
138%
$3,304
Property Taxes
18%
$421
Home Insurance
10%
$228
HOA
2%
$42
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nut Hut of Rolling Acres | $4,381 | $277 | 4 | 2 | 0.47 mi |
Bike-In! Palo Santo House | OSAGE TRAIL | $3,084 | $195 | 4 | 2 | 0.63 mi |
The Mockingbird - Bentonville | $2,910 | $184 | 4 | 2 | 0.71 mi |
Modern 2-Story Home | AC | Free Parking | Kitchen | $1,344 | $85 | 3 | 2.5 | 0.73 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