Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.75% first-year return on $51,459 initial cash invested.
-1.75%
Cash On Cash
6.16%
Cap Rate
1.01
DSCR
$2,195
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,459
Downpayment
20%
$37,580
Closing costs
1%
$1,879
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,195
Total Expenses
$2,270
Mortgage P&I
43%
$951
Property Taxes
9%
$199
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Duplex - The Green House (recently updated) | $1,700 | $81 | 2 | 1 | 0.02 mi |
Entire level just off Interstate, free breakfast | $2,875 | $137 | 2 | 1 | 0.29 mi |
Cozy & Complete: Near I-94,Downtown,Sanford & NDSU | $3,358 | $160 | 2 | 1 | 0.32 mi |
Whole House with Walk-in Shower & many amenities | $2,518 | $120 | 2 | 1.5 | 0.55 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