Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.43% first-year return on $91,290 initial cash invested.
-7.43%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,775
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$3,340
Mortgage P&I
65%
$1,796
Property Taxes
3%
$90
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious, Quiet~Close to 17 Springs, RTJ, Maxwell | $2,756 | $151 | 3 | 2 | 1.73 mi |
Close to Sports Complex: Modern Millbrook Duplex! | $2,482 | $136 | 3 | 2 | 1.77 mi |
Near 17 Springs Sports Complex: Millbrook Duplex! | $2,920 | $160 | 3 | 2 | 2.13 mi |
17 Springs Retreat | $3,741 | $205 | 3 | 2 | 2.34 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