Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.61% first-year return on $87,279 initial cash invested.
-2.61%
Cash On Cash
5.73%
Cap Rate
0.97
DSCR
$3,573
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$3,763
Mortgage P&I
45%
$1,623
Property Taxes
9%
$309
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Ardmore home minutes from hospitals/I-40 | $3,577 | $196 | 3 | 2 | 0.41 mi |
The Ardmore Chalet | $4,216 | $231 | 3 | 2 | 0.57 mi |
Ardmore 3b/2b entire quiet cottage with GYM | $1,843 | $101 | 3 | 2 | 0.15 mi |
The Fun House! King Beds Hot Tub 75in OLED Firepit | $7,775 | $426 | 3 | 2 | 0.34 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