Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.64% first-year return on $97,716 initial cash invested.
-11.64%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$3,078
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,716
Downpayment
20%
$75,920
Closing costs
1%
$3,796
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$4,026
Mortgage P&I
62%
$1,908
Property Taxes
16%
$502
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corner of calm in the ❤ of Cedar Rapids! | $2,211 | $92 | 2 | 1 | 0.64 mi |
Cozy, spacious cottage with character! | $3,004 | $125 | 3 | 1.5 | 0.67 mi |
Charming home in Cedar Rapids IA | $2,427 | $101 | 3 | 1 | 0.52 mi |
Peaceful Farmhouse Style-Czech Village/Newbo Area | $3,052 | $127 | 3 | 1 | 0.66 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