Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $143k initial cash invested.
-19.23%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,998
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$114k
Closing costs
1%
$5,685
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,998
Total Expenses
$5,296
Mortgage P&I
93%
$2,788
Property Taxes
29%
$869
Home Insurance
7%
$199
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire home, 3BR/2BA, free parking & laundry | $2,932 | $241 | 3 | 2 | 0.06 mi |
Archer 3 - 3 Bedroom / 2 Bath with Parking | $3,151 | $259 | 3 | 2 | 0.4 mi |
Archer 2 - Gorgeous 3 Bedroom 2 Bath with Parking | $3,443 | $283 | 3 | 2 | 0.41 mi |
New Condo In Chicago Town | $2,811 | $231 | 3 | 2 | 0.45 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