Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.63% first-year return on $191k initial cash invested.
-20.63%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,644
Rent
-$3,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,644
Total Expenses
$5,927
Mortgage P&I
151%
$3,997
Property Taxes
13%
$338
Home Insurance
11%
$280
HOA
2%
$42
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Missouri River Getaway | $4,804 | $298 | 3 | 2 | 3.18 mi |
Taste of Country | $2,660 | $165 | 3 | 3 | 2.89 mi |
Ranch-Style Retreat | $2,418 | $150 | 3 | 2 | 3.39 mi |
The Guesthouse | $1,806 | $112 | 3 | 2 | 4.18 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