Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $137k initial cash invested.
-13.53%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$2,782
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $4,331 expenses = $1,549 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,397
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,782
Total Expenses
$4,331
Mortgage P&I
96%
$2,658
Property Taxes
4%
$106
Home Insurance
7%
$192
HOA
1%
$40
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 bd 3 bath home; located near Clift Farms! | $3,416 | $216 | 4 | 3 | 1.47 mi |
Charming 4br Ranch-Style Home | Corner Lot | $4,365 | $276 | 4 | 3 | 0.39 mi |
Very secluded | $6,263 | $396 | 4 | 3 | 0.72 mi |
The Gray Spot near Huntsville/Madison | $0 | $0 | 4 | 3.5 | 0.98 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