Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.51% first-year return on $213k initial cash invested.
-20.51%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$3,677
Rent
-$3,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,677
Total Expenses
$7,314
Mortgage P&I
125%
$4,585
Property Taxes
18%
$649
Home Insurance
9%
$315
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Top Gun R&R: 4+ Bedrooms & 4 Bathrooms | $5,351 | $241 | 4 | 4 | 0.33 mi |
Norfolks Gem | Historic Cozy Ghent H ome | $8,193 | $369 | 4 | 2 | 2.2 mi |
Serene Haven | $2,953 | $133 | 4 | 2 | 2.23 mi |
Furnished Home * 30+ Day *Travel Nurses & Military | $4,552 | $205 | 3 | 3 | 2.08 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