Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.11% first-year return on $112k initial cash invested.
-9.11%
Cash On Cash
3.55%
Cap Rate
0.63
DSCR
$3,081
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,081
Total Expenses
$3,931
Mortgage P&I
64%
$1,965
Property Taxes
11%
$338
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blue Devil’s Quarters | 3BR Modern Pad | $3,724 | $159 | 3 | 2 | 1.09 mi |
Crickets and Fireflies! | $3,490 | $149 | 3 | 2 | 2.03 mi |
Full turnkey near Duke perfect! | $2,436 | $104 | 3 | 2.5 | 1.05 mi |
Duke Captains' Quarters @ American Village | $3,513 | $150 | 3 | 2.5 | 1.13 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