Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $166k initial cash invested.
-13.08%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$5,079
Rent
-$1,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,079
Total Expenses
$6,885
Mortgage P&I
66%
$3,359
Property Taxes
17%
$852
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Entire House in Ann Arbor –Near Big House | $5,487 | $410 | 4 | 3 | 0.31 mi |
Quiet Clean 4-BR Near Downtown A2 and UMich | $3,239 | $242 | 4 | 2 | 0.57 mi |
Clean and Quiet 4 bedroom Flat near Downtown and C | $3,319 | $248 | 4 | 2 | 0.57 mi |
Spacious Family Home – Walk to Big House | $7,120 | $532 | 4 | 2.5 | 0.13 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