Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $156k initial cash invested.
-19.23%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$2,851
Rent
-$2,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$125k
Closing costs
1%
$6,273
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,851
Total Expenses
$5,347
Mortgage P&I
113%
$3,216
Property Taxes
19%
$534
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hagenow Penthouse Suite 3500sf Downtown Lincoln | $7,562 | $529 | 4 | 2 | 1.77 mi |
Premier Penthouse Condo Prime Location! | $7,848 | $549 | 3 | 3 | 1.93 mi |
Lincoln mid city Oasis | $3,574 | $250 | 3 | 2 | 0.99 mi |
New Downtown Luxury Condo, by UNL, Pinnacle Arena | $5,547 | $388 | 3 | 2 | 2 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