Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.95% first-year return on $402k initial cash invested.
-25.95%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$5,840
Rent
-$8,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$360k
Closing costs
1%
$17,999
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,840
Total Expenses
$14,533
Mortgage P&I
155%
$9,045
Property Taxes
35%
$2,054
Home Insurance
11%
$630
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,460
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing Lincoln Park Rowhouse!! | $10,960 | $838 | 4 | 3.5 | 0.51 mi |
Group-Ready 4BR: Free Parking, Walkable | $7,246 | $554 | 4 | 3 | 0.59 mi |
Chic 4-Bedroom with Skyline Views, Firepit and Gym | $4,787 | $366 | 4 | 3 | 0.61 mi |
Premium 4 King Apartment w/ City Views | $4,774 | $365 | 4 | 3 | 0.61 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