Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.1% first-year return on $66,615 initial cash invested.
-1.1%
Cash On Cash
6.16%
Cap Rate
1.04
DSCR
$2,621
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,621
Total Expenses
$2,682
Mortgage P&I
44%
$1,144
Property Taxes
7%
$190
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midtown Bungalow | $2,981 | $175 | 3 | 2 | 0.18 mi |
Midtown Cottage - 3BD 2BA - 15 mins to Fort Moore | $4,173 | $245 | 3 | 2 | 0.42 mi |
Sooner's Retreat | $3,611 | $212 | 3 | 2 | 0.44 mi |
☆Fully Stocked Kitchen☆8min to DT ☆No Stress☆ | $2,163 | $127 | 3 | 2 | 0.46 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