Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.14% first-year return on $90,549 initial cash invested.
-1.14%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$3,592
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,592
Total Expenses
$3,678
Mortgage P&I
44%
$1,593
Property Taxes
7%
$252
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic & Serene 4 Bed with Wi-Fi & Parking | $2,740 | $231 | 4 | 1 | 0.54 mi |
Newly Renovated First-Floor Home Away From Home | $2,894 | $244 | 4 | 1 | 1.89 mi |
1 Mi to MGM Springfield: Cozy Winter Duplex! | $3,084 | $260 | 4 | 2 | 1.21 mi |
Stylish 4BR 2 Bathroom Home in Forest Park | $3,926 | $331 | 4 | 2 | 1.28 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