Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.82% first-year return on $323k initial cash invested.
-24.82%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,801
Rent
-$6,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1424k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$285k
Closing costs
1%
$14,237
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,801
Total Expenses
$11,482
Mortgage P&I
151%
$7,257
Property Taxes
29%
$1,396
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Touch of Luxury | $5,774 | $339 | 4 | 3 | 1.92 mi |
Rockbrook Oasis - Centrally Located - Sleeps 12 | $7,750 | $455 | 3 | 2.5 | 0.78 mi |
Family GEM!/Holiday Decor/ POOL house | $6,643 | $390 | 4 | 2.5 | 1.07 mi |
Omaha Tudor Retreat Home | $5,400 | $317 | 4 | 2 | 1.76 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