Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.31% first-year return on $71,550 initial cash invested.
-1.31%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$2,574
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,652
Mortgage P&I
49%
$1,255
Property Taxes
3%
$72
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort House weekly discount Decatur | $2,742 | $161 | 3 | 2 | 1.37 mi |
Nature's Rest-Cozy 3 Bedrooms | $2,027 | $119 | 3 | 2 | 1.74 mi |
The Bamboo House | $2,095 | $123 | 3 | 2 | 3.5 mi |
Modern 3BR Family Retreat • Fire Pit • Pet Friendl | $2,759 | $162 | 3 | 2 | 4.95 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