Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.69% first-year return on $74,736 initial cash invested.
-0.69%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$3,327
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,327
Total Expenses
$3,370
Mortgage P&I
36%
$1,206
Property Taxes
15%
$507
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your beautiful home away from home | $4,889 | $282 | 4 | 2 | 1.51 mi |
House of Faith - 6 beds - 3 Full Baths | $4,508 | $260 | 4 | 2 | 1.58 mi |
Cozy Getaway with Workspace & Relaxing Rooms RCH | $3,502 | $202 | 4 | 1.5 | 0.76 mi |
Quaint, cozy and chic house in Rochester. | $3,728 | $215 | 4 | 1 | 1.97 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