Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $96,750 initial cash invested.
-10.26%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$2,713
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,713
Total Expenses
$3,540
Mortgage P&I
70%
$1,912
Property Taxes
5%
$145
Home Insurance
5%
$140
HOA
1%
$40
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful New Build In Cheyenne | $2,056 | $104 | 3 | 2.5 | 0.34 mi |
Bright & Cozy 3BR | Pet-Friendly | Yard + Garage | $2,254 | $114 | 3 | 2.5 | 0.93 mi |
Beautifully furnished 3 bed/ 2.5 bath / 2 car gar | $2,807 | $142 | 3 | 2.5 | 1.07 mi |
Brand NEW, Clean, easy access to 25/80fwy Big Yard | $3,460 | $175 | 3 | 2 | 0.12 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