Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.05% first-year return on $112k initial cash invested.
-5.05%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$3,998
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,998
Total Expenses
$4,471
Mortgage P&I
52%
$2,086
Property Taxes
7%
$289
Home Insurance
4%
$149
HOA
1%
$27
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Nest at Barrington Creek | $2,402 | $168 | 4 | 2.5 | 2.91 mi |
Amazing Outdoor Oasis, Log Cabin Estate in Edmond | $5,818 | $407 | 5 | 3 | 3.45 mi |
Deer Trail retreat (Near Lazy E) | $1,501 | $105 | 3 | 2 | 1.32 mi |
White Oak Cottage (Near Lazy E) | $2,073 | $145 | 3 | 2 | 1.46 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