Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $87,846 initial cash invested.
-20.85%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$1,274
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,274 income − $2,800 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,274
Total Expenses
$2,800
Mortgage P&I
130%
$1,655
Property Taxes
33%
$422
Home Insurance
9%
$112
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3BR 2BA Livonia Home | $4,709 | $215 | 3 | 2 | 1.86 mi |
Modern 2 bd +2 bath W/D in unit + parking + pool | $2,059 | $94 | 2 | 2 | 1.93 mi |
Lovely two bedroom cozy comfy apartment | $3,219 | $147 | 2 | 1 | 1.7 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