Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.53% first-year return on $96,330 initial cash invested.
-4.53%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$4,022
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$4,386
Mortgage P&I
46%
$1,861
Property Taxes
12%
$472
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Charm: Pets Welcome | $3,339 | $196 | 3 | 1 | 0.04 mi |
6 Mi to Gambrill State Park: Family Gem w/ Patio! | $4,173 | $245 | 3 | 1 | 0.16 mi |
Market Street Memories | $3,356 | $197 | 3 | 1 | 0.23 mi |
Cottage:Walkable 2 Everything-Super Clean-Downtown | $3,679 | $216 | 3 | 1 | 0.28 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