Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $106k initial cash invested.
-6.32%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$3,533
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,533
Total Expenses
$4,090
Mortgage P&I
55%
$1,943
Property Taxes
9%
$314
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown 4 Bedroom/3 Bath Flat | $3,506 | $226 | 4 | 3 | 0.48 mi |
Modern Character Downtown Fargo | $3,366 | $217 | 4 | 2.5 | 0.61 mi |
Kathy's | $2,761 | $178 | 4 | 2 | 0.3 mi |
Historic Home Near Downtown | $4,530 | $292 | 5 | 2.5 | 0.26 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