Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.34% first-year return on $124k initial cash invested.
-3.34%
Cash On Cash
5.35%
Cap Rate
0.94
DSCR
$5,164
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,700
Closing costs
1%
$4,785
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,164
Total Expenses
$5,511
Mortgage P&I
44%
$2,273
Property Taxes
11%
$572
Home Insurance
3%
$168
HOA
0%
$18
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,291
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Cape Cod, Hot tub, outside entertaining! | $6,298 | $357 | 4 | 3 | 1.68 mi |
Spacious Columbus Retreat: Activities+Games Galore | $5,522 | $313 | 4 | 2.5 | 0.41 mi |
Serene Escape! Blissful Haven | $12,349 | $700 | 4 | 2.5 | 1.89 mi |
Newly renovated, spacious home in Central Columbus | $8,009 | $454 | 5 | 2.5 | 0.76 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