Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.12% first-year return on $85,179 initial cash invested.
-13.12%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$2,968
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$3,899
Mortgage P&I
54%
$1,592
Property Taxes
26%
$770
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midwest Modern | $3,464 | $219 | 3 | 2 | 1.25 mi |
Family Fun Retreat | Giant Games + Spacious 3BR | $4,935 | $312 | 3 | 2 | 2.04 mi |
3-bedroom home in Beverly historic district | $3,495 | $221 | 3 | 2.5 | 0.5 mi |
Relax.Relate.Release in our Bungalow | $2,578 | $163 | 3 | 1.5 | 0.87 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