Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.44% first-year return on $126k initial cash invested.
-3.44%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$5,827
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,060
Closing costs
1%
$4,853
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,827
Total Expenses
$6,188
Mortgage P&I
41%
$2,397
Property Taxes
14%
$845
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,457
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4-BR House, walkable distance to Michigan Stadium! | $9,934 | $573 | 4 | 2 | 0.38 mi |
Immaculate Comfort, Short Walk To Michigan Stadium | $5,964 | $344 | 3 | 2 | 0.47 mi |
3-BR Clean, comfortable, walk to Big House & more | $5,981 | $345 | 3 | 2 | 0.65 mi |
Big House Walkable Retreat | $5,167 | $298 | 3 | 2 | 0.67 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