Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.57% first-year return on $105k initial cash invested.
-2.57%
Cash On Cash
5.61%
Cap Rate
0.97
DSCR
$4,042
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$76,860
Closing costs
1%
$3,843
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,042
Total Expenses
$4,266
Mortgage P&I
46%
$1,859
Property Taxes
8%
$309
Home Insurance
3%
$128
HOA
1%
$30
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Hillsboro House - Family Friendly with 4 BR | $3,881 | $319 | 4 | 2.5 | 0.88 mi |
Stay Poplar | $5,293 | $435 | 4 | 3.5 | 2.98 mi |
Tastefully designed 4-Bedroom Townhome! | $3,078 | $253 | 4 | 2.5 | 3.83 mi |
Gorgeous, updated 4 bedroom home that sleeps 10! | $3,504 | $288 | 4 | 2 | 3.2 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