Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $119k initial cash invested.
-10.78%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$3,115
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,783
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$4,180
Mortgage P&I
74%
$2,316
Property Taxes
4%
$125
Home Insurance
5%
$168
HOA
2%
$75
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Crandon House with space and comfort | $2,891 | $132 | 3 | 2 | 1.14 mi |
Spacious 3BR/3BA 5 bds Decatur Townhouse | $3,022 | $138 | 3 | 3 | 1.95 mi |
Only 5 Miles from Point Mallard & Downtown! | $3,548 | $162 | 3 | 2 | 0.98 mi |
Decatur Vacation Rental w/ Patio! | $4,052 | $185 | 3 | 2 | 1 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