Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $228k initial cash invested.
-21.94%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,042
Rent
-$4,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$195k
Closing costs
1%
$9,734
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,042
Total Expenses
$7,218
Mortgage P&I
160%
$4,881
Property Taxes
16%
$501
Home Insurance
12%
$359
HOA
1%
$17
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New, Modern home In The Heart Of Lafayette | $4,906 | $252 | 4 | 2 | 2.13 mi |
Brand New Luxury Home In The Center Of Lafayette | $5,022 | $258 | 4 | 2 | 2.17 mi |
Brand New Centrally Located In Lafayette | $4,711 | $242 | 4 | 2 | 2.19 mi |
The Porch Light Retreat | $2,239 | $115 | 3 | 2 | 0.66 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