Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.31% first-year return on $105k initial cash invested.
-7.31%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$3,557
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,140
Closing costs
1%
$4,157
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,557
Total Expenses
$4,198
Mortgage P&I
59%
$2,097
Property Taxes
6%
$200
Home Insurance
4%
$149
HOA
1%
$45
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy✨3Miles To ParkView✨Cheerful 3 bedrooms✨4beds | $3,414 | $184 | 3 | 2.5 | 0.66 mi |
The Grand -Large Quiet Home in Northern Fort Wayne | $2,913 | $157 | 3 | 2.5 | 0.74 mi |
Stylish Ranch! TV’s, 3 Bed, 2 Bath, Nice Area! | $3,024 | $163 | 3 | 2 | 0.8 mi |
Badiac House | $2,690 | $145 | 3 | 2 | 1.08 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