Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.67% first-year return on $81,000 initial cash invested.
-4.67%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$3,388
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$3,703
Mortgage P&I
44%
$1,501
Property Taxes
14%
$470
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home with private pool in quiet neighborhood | $3,733 | $208 | 3 | 2 | 0.06 mi |
Exquisite 3 Bedroom 2 Bath Bungalow | $3,661 | $204 | 3 | 2 | 0.15 mi |
NEW Spark Getaways: The Distinguished Buffalo | $3,266 | $182 | 3 | 2 | 0.67 mi |
Prairie Sky Lullaby - 6 People, 3 Beds, 2 Baths | $2,961 | $165 | 3 | 2 | 0.76 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