Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.57% first-year return on $67,476 initial cash invested.
-3.57%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$2,233
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,476
Downpayment
20%
$47,120
Closing costs
1%
$2,356
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,233
Total Expenses
$2,434
Mortgage P&I
55%
$1,226
Property Taxes
2%
$52
Home Insurance
4%
$85
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Château Townhouse close to everything | $2,871 | $160 | 3 | 2.5 | 0.77 mi |
Lily Pad | 3 bd/1ba | Fenced backyard | Patio! | $2,817 | $157 | 3 | 1 | 0.31 mi |
KING Suite Retreat, Firepit & Coffee Bar | $2,494 | $139 | 3 | 2 | 1.42 mi |
Long Stays Welcomed! Fort Smith | $1,472 | $82 | 3 | 2 | 1.65 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