Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.81% first-year return on $207k initial cash invested.
-22.81%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,607
Rent
-$3,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,607
Total Expenses
$7,537
Mortgage P&I
126%
$4,530
Property Taxes
21%
$770
Home Insurance
9%
$318
HOA
5%
$188
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing Lincoln Home with Pool+HotTub | $5,636 | $386 | 3 | 2.5 | 1.99 mi |
3/2 - Family Friendly, Fully Furnished w/ Jacuzzi | $5,066 | $347 | 3 | 2 | 1.58 mi |
Downtown Dream House: Walk to Dinner/ Amenities! | $4,146 | $284 | 3 | 2 | 1.27 mi |
Dream Decor Home in Lincoln | $3,022 | $207 | 3 | 2.5 | 1.62 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