Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.39% first-year return on $100k initial cash invested.
-1.39%
Cash On Cash
6.23%
Cap Rate
1.02
DSCR
$3,916
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$72,840
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,916
Total Expenses
$4,032
Mortgage P&I
47%
$1,849
Property Taxes
5%
$177
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Knox Creek Retreat | $4,132 | $209 | 4 | 2 | 1.84 mi |
4BR Home in Great Madison Location | $2,867 | $145 | 4 | 3 | 1.98 mi |
Madison Serenity Retreat Theater|FirepitIGame | $3,539 | $179 | 4 | 2.5 | 1.41 mi |
Madison's Chic 4BR Home w/ BBQ | $3,559 | $180 | 4 | 2.5 | 1.71 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