Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.76% first-year return on $146k initial cash invested.
-14.76%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,294
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,096
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$5,090
Mortgage P&I
90%
$2,978
Property Taxes
9%
$302
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
West-end Wonder | $3,568 | $170 | 3 | 3 | 1.6 mi |
Renovated & Modern 8 Guest Stay - Midtown Billings | $4,470 | $213 | 3 | 2 | 0.88 mi |
Pet friendly Midtown home /w fenced yard | $3,694 | $176 | 3 | 2 | 1.15 mi |
Newly Renovated 3BR Oasis - Close to Dining + Private Backyard Fire Pit | $5,121 | $244 | 3 | 2 | 1.4 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