Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.46% first-year return on $36,906 initial cash invested.
-0.46%
Cash On Cash
6.88%
Cap Rate
1.08
DSCR
$1,564
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,906
Downpayment
20%
$23,720
Closing costs
1%
$1,186
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$1,564
Total Expenses
$1,578
Mortgage P&I
40%
$631
Property Taxes
9%
$137
Home Insurance
4%
$58
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute 2 Bedroom House Sioux City | $1,590 | $63 | 2 | 1 | 0.72 mi |
Newly Remodeled 2 Bedroom | $1,792 | $71 | 2 | 1 | 1.53 mi |
Private peaceful townhome in Morningside | $1,439 | $57 | 2 | 1 | 1.89 mi |
Very Nice Fully Furnished Townhome. | $1,540 | $61 | 2 | 1 | 1.98 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