Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.66% first-year return on $90,990 initial cash invested.
-5.66%
Cash On Cash
4.7%
Cap Rate
0.8
DSCR
$2,739
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,739
Total Expenses
$3,168
Mortgage P&I
57%
$1,568
Property Taxes
6%
$172
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suburban Feel with a City Vibe | $5,392 | $554 | 4 | 3 | 1.82 mi |
Chicago 4BR Home with 10 Beds – Sleeps a Crowd | $2,832 | $291 | 4 | 2 | 0.14 mi |
Warm 4 bed and 2 bath home! | $2,540 | $261 | 4 | 2 | 1.41 mi |
Home w/ Fenced Backyard in Chicago! | $1,791 | $184 | 4 | 2 | 1.92 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