Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.39% first-year return on $115k initial cash invested.
-9.39%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$3,800
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$86,840
Closing costs
1%
$4,342
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,800
Total Expenses
$4,701
Mortgage P&I
57%
$2,150
Property Taxes
15%
$578
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely 4 bedroom rental with onsite parking! | $4,360 | $235 | 4 | 2 | 0.33 mi |
Historic Home Getaway In the Heart of the Cities | $5,436 | $293 | 4 | 1.5 | 0.6 mi |
Historic St Paul Charming Lincoln House | $5,436 | $293 | 4 | 1 | 0.51 mi |
The Highline - Brand New 4 bed/ 2 bath rental unit | $4,434 | $239 | 4 | 2 | 0.4 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