Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.51% first-year return on $73,755 initial cash invested.
-3.51%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$2,770
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,755
Downpayment
20%
$53,100
Closing costs
1%
$2,655
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,986
Mortgage P&I
48%
$1,340
Property Taxes
7%
$205
Home Insurance
3%
$90
HOA
1%
$21
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Retreat on 14th Street | $2,156 | $139 | 3 | 2 | 0.23 mi |
Rest - Awhile Haven | $2,063 | $133 | 3 | 2 | 0.51 mi |
Walk to the Rose District | $2,560 | $165 | 4 | 2 | 0.65 mi |
Welcome Home to 5 Bedroom Home in Broken Arrow | $3,444 | $222 | 4 | 2.5 | 0.6 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