Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.89% first-year return on $150k initial cash invested.
-9.89%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$3,788
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,788
Total Expenses
$5,022
Mortgage P&I
77%
$2,926
Property Taxes
2%
$67
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1916 Bungalow Two Blocks From The Civic Center | $5,536 | $350 | 4 | 2 | 0.45 mi |
Warm and Cheerful 4 bedroom Home in Butte. | $1,455 | $92 | 4 | 2 | 1.05 mi |
4 BD 2 BA Penthouse Historic Uptown Butte W/ Views | $5,251 | $332 | 4 | 2 | 1.71 mi |
4Bd 2Ba Converted Historic Church in Uptown Butte! | $4,745 | $300 | 4 | 2 | 1.85 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