Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $118k initial cash invested.
-10.27%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$4,195
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,240
Closing costs
1%
$4,762
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,195
Total Expenses
$5,205
Mortgage P&I
56%
$2,358
Property Taxes
16%
$675
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century Modern Gem | $4,531 | $191 | 3 | 2 | 0.55 mi |
Cute & Classy Near St. Kate's | $4,698 | $198 | 3 | 1 | 0.43 mi |
Sweet & Sunny St. Paul Hideaway! *Great Location* | $3,488 | $147 | 3 | 1 | 0.62 mi |
Cheerful home, in Beautiful neighborhood | $5,077 | $214 | 2 | 1 | 0.25 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