Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.15% first-year return on $110k initial cash invested.
-5.15%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,624
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$82,040
Closing costs
1%
$4,102
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,624
Total Expenses
$4,097
Mortgage P&I
56%
$2,042
Property Taxes
5%
$172
Home Insurance
4%
$143
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR/3BA Rogers Home -3 mi to AMP | $3,517 | $236 | 4 | 3 | 1.9 mi |
7 Mi to Lake: Expansive Rogers Villa w/ Pond! | $3,875 | $260 | 4 | 3.5 | 0.76 mi |
Downtown Flash-1/2 mi to Rogers Square-Sleeps 12! | $3,577 | $240 | 4 | 2.5 | 1.11 mi |
Completely renovated, all new beautiful 4 BR home. | $3,294 | $221 | 4 | 2.5 | 1.45 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