Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.18% first-year return on $76,500 initial cash invested.
-1.18%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$2,899
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$2,899
Total Expenses
$2,974
Mortgage P&I
44%
$1,266
Property Taxes
8%
$228
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy lakefront home with dock perfect for families | $4,063 | $219 | 3 | 2.5 | 0.36 mi |
Blue Sky Retreat | $2,486 | $134 | 3 | 2 | 1.04 mi |
Fire Pit & Grill: Tyler Home on 5 Acres! | $2,635 | $142 | 3 | 2 | 1.43 mi |
Lovely 3- Bedroom cozy like home. #A | $1,985 | $107 | 3 | 2 | 1.48 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