Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.04% first-year return on $68,379 initial cash invested.
-4.04%
Cash On Cash
5.71%
Cap Rate
0.9
DSCR
$2,421
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$2,651
Mortgage P&I
53%
$1,275
Property Taxes
5%
$130
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cool Ranch in Warner Robins for Mid To Long Stays | $2,951 | $99 | 3 | 2 | 0.63 mi |
Private House Perfect for Traveling Professionals | $2,832 | $95 | 3 | 2 | 0.18 mi |
Perfect home near Robins AFB | $2,504 | $84 | 3 | 2 | 0.67 mi |
Great Renovated Home Near Robins AFB | $2,355 | $79 | 3 | 2 | 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