Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.01% first-year return on $88,974 initial cash invested.
-1.01%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$3,367
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,974
Downpayment
20%
$61,880
Closing costs
1%
$3,094
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,367
Total Expenses
$3,442
Mortgage P&I
46%
$1,546
Property Taxes
5%
$169
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Updated Great Falls Home w/F pit | $3,655 | $197 | 4 | 3 | 1.45 mi |
Bright and cheerful brick home | $4,212 | $227 | 4 | 2 | 1.13 mi |
Downtown Historic Charm. Walk to Park and River. | $5,195 | $280 | 4 | 2 | 1.74 mi |
Distinct Duplex | $3,136 | $169 | 4 | 2 | 1.08 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