Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.13% first-year return on $79,698 initial cash invested.
-1.13%
Cash On Cash
6.27%
Cap Rate
1.04
DSCR
$3,530
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,698
Downpayment
20%
$58,760
Closing costs
1%
$2,938
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$3,605
Mortgage P&I
42%
$1,468
Property Taxes
10%
$341
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House of your dream | $3,895 | $197 | 3 | 2.5 | 1.66 mi |
The heartwarming family home | $2,946 | $149 | 3 | 2.5 | 1.67 mi |
Entire Apartment near Hall Road | $2,373 | $120 | 2 | 2.5 | 1.82 mi |
Sterling Heights Getaway w/ Fire Pit! | $5,694 | $288 | 3 | 2.5 | 1.09 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