Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $99,579 initial cash invested.
-9.28%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$2,431
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,431
Total Expenses
$3,201
Mortgage P&I
73%
$1,783
Property Taxes
5%
$125
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sleeps 10/Fiber Wi-Fi/Modern 4BR | $1,282 | $86 | 4 | 3 | 1.85 mi |
3-bedroom home in quiet neighborhood. | $2,534 | $170 | 3 | 2 | 1.9 mi |
Corporate Rental,4bd. S Huntsville, Cul-de-sac | $1,803 | $121 | 4 | 2.5 | 1 mi |
Little warm house up the hill! | $2,549 | $171 | 3 | 2.5 | 0.79 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