Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.64% first-year return on $90,744 initial cash invested.
-8.64%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$2,417
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,417
Total Expenses
$3,070
Mortgage P&I
71%
$1,706
Property Taxes
3%
$81
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Style & Convenience-2 KingBeds/Garage/4 TVs/WiFi | $2,447 | $149 | 3 | 2.5 | 2.26 mi |
Comfort & Convenience: Garage, TV, and Fast WiFi | $2,694 | $164 | 3 | 2.5 | 2.26 mi |
Townhome 3bd 2.5ba w/Garage Minutes from Redstone | $2,497 | $152 | 3 | 2.5 | 2.27 mi |
Modern Townhouse, 3br, 2.5b, Near Mid City | $2,743 | $167 | 3 | 2.5 | 2.27 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