Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.31% first-year return on $150k initial cash invested.
-11.31%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$3,707
Rent
-$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,707
Total Expenses
$5,119
Mortgage P&I
80%
$2,950
Property Taxes
5%
$180
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright Event Perfect 4BDRM LOFT 7Min To Downtown! | $6,964 | $636 | 4 | 2 | 0.13 mi |
Modern 4BD by Downtown | Sleeps 10 | Pet-Friendly | $3,767 | $344 | 4 | 3.5 | 0.63 mi |
3 Mi to Dtwn Detroit: Spacious Home w/ Yard! | $3,176 | $290 | 4 | 2 | 0.45 mi |
Cozy Retreat with Modern Comforts | $2,650 | $242 | 4 | 2.5 | 0.15 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