Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.94% first-year return on $73,545 initial cash invested.
-5.94%
Cash On Cash
4.85%
Cap Rate
0.81
DSCR
$2,783
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,783
Total Expenses
$3,147
Mortgage P&I
48%
$1,322
Property Taxes
14%
$397
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Insurance Housing | Best Fishing Area in Michigan | $3,466 | $259 | 3 | 2 | 0.79 mi |
The STAY Modern l Cozy l Oasis 3 Bd l 2 Ba l 4 TV | $4,122 | $308 | 3 | 2 | 1.85 mi |
Cozy and Spacious Townhouse | $1,486 | $111 | 3 | 2 | 1.61 mi |
Updated 3BD Ranch House w/ Basement Bar|65" TV | $1,900 | $142 | 3 | 2 | 1.91 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