Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $70,779 initial cash invested.
-6.49%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$2,310
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,310
Total Expenses
$2,693
Mortgage P&I
59%
$1,368
Property Taxes
5%
$119
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Duchess: Close To Expo & TU | $2,672 | $144 | 2 | 1 | 0.08 mi |
Travelin' On Tulsa Time-Near Expo|TU|Downtown | $2,468 | $133 | 2 | 1 | 0.09 mi |
Spacious 2 bedroom, 1 bathroom house in Tulsa! | $2,189 | $118 | 2 | 1 | 0.13 mi |
Charming Home-Heart of Tulsa- Cherry St-Expo-11th | $2,301 | $124 | 2 | 1 | 0.18 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