Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.17% first-year return on $121k initial cash invested.
-12.17%
Cash On Cash
2.94%
Cap Rate
0.52
DSCR
$2,786
Rent
-$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,880
Closing costs
1%
$4,894
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$4,011
Mortgage P&I
83%
$2,312
Property Taxes
7%
$183
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rocket City Retreat | $3,232 | $154 | 3 | 2 | 0.55 mi |
5 Points Home, Private Yard, 1GB Fiber, Utilities | $2,602 | $124 | 3 | 2 | 1.47 mi |
Stage 1 - A Rocket City Retreat | $4,596 | $219 | 3 | 2 | 1.34 mi |
New remodel: 3 Bedroom Bungalow in Five Points! | $2,980 | $142 | 3 | 2 | 1.62 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