Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.75% first-year return on $80,202 initial cash invested.
-8.75%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$2,206
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,202
Downpayment
20%
$59,240
Closing costs
1%
$2,962
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,206
Total Expenses
$2,791
Mortgage P&I
68%
$1,504
Property Taxes
5%
$112
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dolly's Daydream 3/2 near Barber's in Leeds | $3,901 | $242 | 3 | 2 | 6.08 mi |
Tree House | $2,547 | $158 | 2 | 1 | 6.2 mi |
Comfy & Classy 3/2 *Adjustable Bed* Beautiful Lawn | $1,515 | $94 | 3 | 2 | 5.61 mi |
Cozy Cottage | $2,047 | $127 | 3 | 1 | 2.6 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