Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.92% first-year return on $111k initial cash invested.
-10.92%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$3,108
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,380
Closing costs
1%
$4,419
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$4,116
Mortgage P&I
69%
$2,158
Property Taxes
10%
$309
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcoming Medford Home Near Parks & Downtown! | $4,179 | $229 | 3 | 2.5 | 0.56 mi |
Brookdale Meadows Farmhouse Cutie | $3,322 | $182 | 3 | 2 | 0.63 mi |
RoxyAnn Modern | $2,847 | $156 | 3 | 2 | 0.19 mi |
King bed, free trailer parking, pets ok! | $2,683 | $147 | 3 | 2 | 0.41 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