Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.67% first-year return on $99,795 initial cash invested.
-19.67%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$1,744
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,795
Downpayment
20%
$77,900
Closing costs
1%
$3,895
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,744
Total Expenses
$3,380
Mortgage P&I
112%
$1,947
Property Taxes
25%
$440
Home Insurance
8%
$140
HOA
1%
$15
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect Birthday Get Away | Insta-Worthy | $3,468 | $228 | 3 | 1.5 | 3.36 mi |
3 bdr 2bth in quiet neighborhood | $1,278 | $84 | 3 | 2.5 | 3.4 mi |
SelfieBnb | Great for Content Creation & Selfies | $3,574 | $235 | 3 | 1.5 | 3.26 mi |
3 bdrm House near Dwntwn Detroit & St Clair Shores | $1,871 | $123 | 3 | 1 | 0.9 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