Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.82% first-year return on $110k initial cash invested.
-7.82%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$3,357
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$4,076
Mortgage P&I
64%
$2,161
Property Taxes
4%
$150
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Celebration Chalet! near BSU Pets Welcome! | $3,918 | $184 | 3 | 2 | 0.24 mi |
Urban Oasis: Cozy & Stylish Stay | $5,706 | $268 | 3 | 2 | 0.29 mi |
Hop, Skip, Jump to BSU Charming 3 bd/2bath | $3,215 | $151 | 3 | 2 | 0.41 mi |
Pet Friendly FUNKY & FUN 1940's House 3bed/2bath | $2,853 | $134 | 3 | 2 | 0.45 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