Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.98% first-year return on $84,276 initial cash invested.
-6.98%
Cash On Cash
4.52%
Cap Rate
0.77
DSCR
$3,164
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$3,654
Mortgage P&I
49%
$1,553
Property Taxes
15%
$483
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Land of Lincoln's Brick Road Bliss | $4,349 | $181 | 3 | 2 | 0.52 mi |
Rainbow Retreat ~ 3-bedroom fun loving home full of color! | $4,061 | $169 | 3 | 1 | 0.46 mi |
Westside Retreat ~ 3bed home full of color! | $3,052 | $127 | 3 | 1 | 0.53 mi |
4 Mi to Capitol: Spacious Springfield Home w/ Deck | $5,527 | $230 | 4 | 2.5 | 0.6 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