Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.46% first-year return on $154k initial cash invested.
-10.46%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$5,088
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,202
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,088
Total Expenses
$6,432
Mortgage P&I
62%
$3,130
Property Taxes
12%
$597
Home Insurance
5%
$262
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,272
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR/2.5BA+Loft w Cable By Lux Life | $6,603 | $402 | 4 | 2.5 | 0.74 mi |
Tulip House - Quiet Home 10 Minutes from Downtown | $5,256 | $320 | 4 | 2 | 1.55 mi |
City Oasis Awaits Cozy DT Home With Hot Tub Viking | $6,044 | $368 | 4 | 2 | 1.62 mi |
Spacious & Modern W/Premium Amenities Near U of M | $4,566 | $278 | 4 | 4 | 0.87 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