Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.71% first-year return on $118k initial cash invested.
-9.71%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$3,148
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,148
Total Expenses
$4,107
Mortgage P&I
70%
$2,215
Property Taxes
5%
$148
Home Insurance
5%
$158
HOA
2%
$75
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Decatur*4 bedroom*2 bath*fenced yard*less toxins | $3,960 | $186 | 4 | 2 | 1.97 mi |
Spacious 3BR/3BA 5 bds Decatur Townhouse | $2,938 | $138 | 3 | 3 | 1.98 mi |
Only 5 Miles from Point Mallard & Downtown! | $3,449 | $162 | 3 | 2 | 0.9 mi |
Decatur Vacation Rental w/ Patio! | $3,939 | $185 | 3 | 2 | 1.02 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