Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.04% first-year return on $57,039 initial cash invested.
-0.04%
Cash On Cash
6.88%
Cap Rate
1.09
DSCR
$2,264
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,039
Downpayment
20%
$37,180
Closing costs
1%
$1,859
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,264
Total Expenses
$2,266
Mortgage P&I
43%
$977
Property Taxes
6%
$136
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House by OU FirePit and GameRoom | $2,606 | $204 | 3 | 2 | 0.35 mi |
Home Run in Norman, Oklahoma | $1,967 | $154 | 3 | 2 | 0.4 mi |
Tons of Parking. King bed- Serta Mattress. Carport | $2,338 | $183 | 3 | 2 | 0.5 mi |
Cheerful- Modern Stay- 3 bedroom + Game Room | $3,155 | $247 | 3 | 2 | 0.51 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