Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.45% first-year return on $107k initial cash invested.
-3.45%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$4,159
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,640
Closing costs
1%
$3,932
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,159
Total Expenses
$4,465
Mortgage P&I
46%
$1,932
Property Taxes
10%
$397
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Troy Escape w/ Heated Pool & Ultimate Game Room | $5,480 | $286 | 4 | 2 | 2.18 mi |
Lux 1800sqf 1 level, 1/2 acre,Troy, Birmingham, RO | $4,158 | $217 | 4 | 2.5 | 0.81 mi |
Modern Contemporary Farmhouse | $6,228 | $325 | 4 | 2.5 | 1.79 mi |
Beautiful 4BR Family Home in Sterling Heights | $5,634 | $294 | 4 | 2.5 | 2.89 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