Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.1% first-year return on $98,844 initial cash invested.
-16.1%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,300
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,844
Downpayment
20%
$71,280
Closing costs
1%
$3,564
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,300
Total Expenses
$3,626
Mortgage P&I
76%
$1,743
Property Taxes
27%
$620
Home Insurance
6%
$128
HOA
1%
$31
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Cozy House wHeated Saltwater Pool & Spa! | $4,222 | $347 | 3 | 2 | 0.69 mi |
Joyful Hawaii Home*4BRs*6 Beds*Pool*Missouri city | $3,711 | $305 | 4 | 2 | 0.79 mi |
Beautiful Cozy House W/ Heated Saltwater Pool & Spa 💦 | $4,477 | $368 | 3 | 2 | 0.8 mi |
Modern Eco-Friendly Retreat | $2,555 | $210 | 3 | 2.5 | 0.3 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