Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.81% first-year return on $88,680 initial cash invested.
-1.81%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$3,294
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,294
Total Expenses
$3,428
Mortgage P&I
46%
$1,522
Property Taxes
7%
$216
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious home with pool in quiet neighborhood | $4,449 | $212 | 4 | 3 | 0.36 mi |
4Br, 3 Bath, centrally located & Family Friendly! | $4,470 | $213 | 4 | 3 | 0.55 mi |
Amazing East Side 3BR 2BA Wifi SMRT TV | $2,959 | $141 | 3 | 2 | 0.37 mi |
ArtHaus - mid-century-prairie | $3,253 | $155 | 3 | 3 | 0.59 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