Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.97% first-year return on $73,629 initial cash invested.
-2.97%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$2,698
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$2,880
Mortgage P&I
49%
$1,322
Property Taxes
6%
$170
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central location | Charming | Smart TV | $2,483 | $154 | 3 | 1 | 0.54 mi |
Duplex - The Green House (recently updated) | $1,322 | $82 | 2 | 1 | 0.44 mi |
Perfect Comfy Townhome - Location Perfect in Fargo | $2,531 | $157 | 2 | 1 | 0.59 mi |
Pristine, 6 TVs, 2 King Beds, FAST Wifi | $3,837 | $238 | 4 | 2 | 0.07 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