Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.42% first-year return on $57,060 initial cash invested.
-0.42%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$3,130
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,060
Downpayment
20%
$37,200
Closing costs
1%
$1,860
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,150
Mortgage P&I
30%
$927
Property Taxes
21%
$656
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
sky blue on Eden Close to everything in longview! | $4,015 | $165 | 3 | 2 | 0.59 mi |
King Bed/Pet Friendly/Fenced Backyard/Fast Wifi | $4,550 | $187 | 3 | 2 | 0.63 mi |
Yetana on Eden Close to everything in longview! | $3,942 | $162 | 2 | 2 | 0.58 mi |
Heart of Longview Cozy Home -quiet-near hospitals | $3,285 | $135 | 4 | 2 | 0.31 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