Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.85% first-year return on $117k initial cash invested.
-9.85%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$3,367
Rent
-$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,367
Total Expenses
$4,323
Mortgage P&I
65%
$2,195
Property Taxes
10%
$329
Home Insurance
5%
$157
HOA
1%
$25
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Colleen's Corner: Captivating 4bed/2.5bath Charmer | $3,589 | $207 | 4 | 3 | 0.42 mi |
Spacious Home with Peaceful Wooded Backyard | $4,144 | $239 | 4 | 2.5 | 1.59 mi |
Gorgeous townhouse close to everything! | $2,895 | $167 | 3 | 2.5 | 2.18 mi |
Midtown 4 BR for Work Stays and Home Transition | $3,121 | $180 | 4 | 2.5 | 2.25 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