Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $144k initial cash invested.
-14.34%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$4,145
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$115k
Closing costs
1%
$5,733
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,145
Total Expenses
$5,871
Mortgage P&I
69%
$2,880
Property Taxes
19%
$793
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
City Park Home: Historic Charm Meets Modern Luxury | $7,486 | $586 | 4 | 3.5 | 0.51 mi |
Family Oasis |Game Room | Wheelchair Accessible | | $3,219 | $252 | 4 | 2 | 0.35 mi |
Welcome to Humboldt Abode next to City Park! | $3,564 | $279 | 4 | 2 | 0.51 mi |
Colorful & Cozy 4BR/2BA Near KSU, Family & Groups | $2,734 | $214 | 4 | 2 | 0.14 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