Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.12% first-year return on $117k initial cash invested.
-5.12%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$3,944
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,944
Total Expenses
$4,443
Mortgage P&I
56%
$2,209
Property Taxes
5%
$185
Home Insurance
4%
$155
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Tree-Street Retreat/Walkable Location | $4,718 | $235 | 4 | 2 | 0.23 mi |
1 Mi to Dtwn Casper: Homey Getaway w/ Yard! | $3,353 | $167 | 4 | 2 | 0.35 mi |
Downtown Craftsman Home | $2,750 | $137 | 4 | 2 | 0.49 mi |
COZY & CHIC Home | 'Big Tree Area' | $3,433 | $171 | 4 | 2 | 0.49 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