Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $105k initial cash invested.
-8.73%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$3,457
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,457
Total Expenses
$4,219
Mortgage P&I
54%
$1,854
Property Taxes
16%
$570
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury roomy 4br,2king,1queen,3bed,4tv, w/playgrd | $4,446 | $252 | 4 | 2 | 0.26 mi |
Beach Vibes | $3,246 | $184 | 4 | 2 | 0.81 mi |
Rock Point of the Falls | $3,299 | $187 | 4 | 2 | 1.66 mi |
Wichita's #1 Family Oasis w/ Waffle Bar & Hot Tub | $7,551 | $428 | 4 | 2 | 1.87 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