Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.9% first-year return on $63,150 initial cash invested.
-3.9%
Cash On Cash
5.66%
Cap Rate
0.9
DSCR
$2,228
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,433
Mortgage P&I
51%
$1,130
Property Taxes
7%
$159
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wichita Getaway • Popcorn • Fast Wi-Fi &Coffee bar | $3,544 | $191 | 3 | 2 | 2.06 mi |
Baywatch House | $3,581 | $193 | 3 | 2 | 2.07 mi |
Mid-Century Modern 4BR WIF SmrtTV, Coffee Patio | $1,985 | $107 | 3 | 2 | 0.64 mi |
Sweet and Affordable house | $2,078 | $112 | 3 | 2 | 1.84 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