Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.99% first-year return on $110k initial cash invested.
-10.99%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$2,805
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$81,940
Closing costs
1%
$4,097
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,805
Total Expenses
$3,813
Mortgage P&I
73%
$2,036
Property Taxes
10%
$284
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
OHHHH Soo Cozy Large & In Charge 4 bedroom home | $3,622 | $189 | 4 | 2.5 | 0.57 mi |
Oak Grove Oasis with Hot Tub | $3,622 | $189 | 3 | 3 | 0.49 mi |
Granny's House 3 Bed / 2 Bath /2 car garage | $2,491 | $130 | 3 | 2 | 0.43 mi |
Linwood House | $1,763 | $92 | 3 | 2 | 0.5 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