Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $142k initial cash invested.
-25.19%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,062
Rent
-$2,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,905
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,062
Total Expenses
$5,043
Mortgage P&I
138%
$2,846
Property Taxes
46%
$946
Home Insurance
13%
$262
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$516
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Park Place near Lake Springfield | $2,981 | $100 | 2 | 2 | 2.81 mi |
Feel at home at this 2 Bed 2 Bath house | $2,444 | $82 | 2 | 2 | 3.18 mi |
Adorable Springfield house | $2,295 | $77 | 2 | 2 | 3.18 mi |
Farmhouse style with city living near the lake. | $3,011 | $101 | 2 | 1.5 | 2.84 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