Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.78% first-year return on $113k initial cash invested.
-15.78%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,047
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $3,529 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,460
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,047
Total Expenses
$3,529
Mortgage P&I
103%
$2,113
Property Taxes
14%
$285
Home Insurance
7%
$148
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cool & Comfy Central Columbia Home | $3,774 | $264 | 4 | 2.5 | 0.67 mi |
UrbanChic Retreat (right side) | $14,096 | $986 | 4 | 3 | 0.59 mi |
Urban hideaway (left side) | $13,996 | $979 | 4 | 3 | 0.61 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