Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.27% first-year return on $123k initial cash invested.
-22.27%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,292
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$4,575
Mortgage P&I
109%
$2,488
Property Taxes
35%
$811
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$573
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Collette House - Regina's Side *Free EV Charge* AC | $1,805 | $129 | 3 | 1 | 0.18 mi |
Collette House - Shy's Side *Free EV Charge* PETS | $1,889 | $135 | 3 | 1 | 0.18 mi |
3 Bedrooms townhouse 8min to EdgeWater Park | $1,959 | $140 | 3 | 1 | 0.47 mi |
Lakewood/CLE area 3 Bedroom Sleeps 6 | $1,861 | $133 | 3 | 1 | 0.53 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