Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $204k initial cash invested.
-16.45%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$4,501
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$171k
Closing costs
1%
$8,561
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,501
Total Expenses
$7,295
Mortgage P&I
92%
$4,152
Property Taxes
14%
$629
Home Insurance
7%
$312
HOA
1%
$42
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,125
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Burb Haven - Luxurious and Cozy! | $3,123 | $174 | 4 | 3 | 1.84 mi |
The Bluejay House - Newly Built, Mid-Modern Design | $4,666 | $260 | 4 | 3 | 1.93 mi |
NOT your average BNB, Luxury/ cozy/ South Tulsa! | $3,428 | $191 | 4 | 3 | 2.98 mi |
New! - Roomy 7 bed, Hot Tub, Workspace, Firepit! | $4,612 | $257 | 4 | 3 | 4.05 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