Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $163k initial cash invested.
-18.25%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$3,087
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,891
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$5,561
Mortgage P&I
114%
$3,526
Property Taxes
9%
$264
Home Insurance
9%
$290
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hilltop Haven | $3,240 | $201 | 3 | 2 | 0.55 mi |
Creekside Cabin-Beaver Lake Creek Access-2 Kayaks | $3,482 | $216 | 3 | 2 | 0.55 mi |
Modern/Vintage Gem w/ Scenic Views Near DT Rogers | $3,192 | $198 | 3 | 2 | 0.57 mi |
Walk, bike or drive to Historic Downtown Rogers | $3,933 | $244 | 4 | 2.5 | 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