Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $65,999 initial cash invested.
-8.11%
Cash On Cash
4.04%
Cap Rate
0.64
DSCR
$1,588
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $2,034 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,999
Downpayment
20%
$39,999
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$1,588
Total Expenses
$2,034
Mortgage P&I
67%
$1,056
Property Taxes
9%
$145
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$397
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Oasis near Downtown, OSU & convention center | $3,300 | $175 | 4 | 1 | 0.65 mi |
Vintage home safe/clean near all in Columbus. | $660 | $35 | 3 | 2 | 0.03 mi |
beautiful cozy home close to highways and five minutes from downtown | $7,015 | $372 | 3 | 2 | 0.24 mi |
Home sweet home | $3,772 | $200 | 3 | 2 | 0.25 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