Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.72% first-year return on $126k initial cash invested.
-1.72%
Cash On Cash
6.1%
Cap Rate
1.01
DSCR
$5,338
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,338
Total Expenses
$5,518
Mortgage P&I
46%
$2,433
Property Taxes
7%
$352
Home Insurance
3%
$170
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,334
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Just Like Home #7:OKC Pool, Basketball & Billiards | $9,574 | $516 | 4 | 3 | 0.73 mi |
Dreamy 6BR Stay w/ Heated Pool & Relax Ambience | $6,123 | $330 | 5 | 3 | 0.22 mi |
Private Lakefront | POOL TABLE | Fishing | HOT TUB | $9,759 | $526 | 3 | 3 | 0.58 mi |
Historic Villa🚶1 min from Lake Hefner🏊 Hot Tub 🎱Pool Table🐶Friendly🎣Fishing | $9,834 | $530 | 3 | 3 | 0.67 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