Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.83% first-year return on $97,080 initial cash invested.
-5.83%
Cash On Cash
4.55%
Cap Rate
0.78
DSCR
$2,722
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,722
Total Expenses
$3,194
Mortgage P&I
62%
$1,683
Property Taxes
3%
$86
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 4 Bedroom with parking | $2,887 | $130 | 4 | 3 | 0.75 mi |
Medical District 3bd 3bth Bungalow | $3,086 | $139 | 3 | 3 | 1.12 mi |
Historic Charm: King Queen Twins historic district | $2,709 | $122 | 3 | 3 | 2.1 mi |
Spacious 5BR Decatur Retreat | Games • Pets • BBQ | $4,618 | $208 | 5 | 3 | 2.08 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