Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.55% first-year return on $123k initial cash invested.
-7.55%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$3,877
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,877
Total Expenses
$4,653
Mortgage P&I
60%
$2,311
Property Taxes
8%
$313
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New kitchen! Pool rv prkg 5 beds, hot tub Private | $5,275 | $271 | 4 | 2 | 0.67 mi |
Spacious Family Home w/Hot Tub! Medford, OR | $5,217 | $268 | 4 | 2 | 0.53 mi |
Casa Diamante 1 | $3,543 | $182 | 3 | 2 | 0.62 mi |
🌟 🥂 Medford’s BEST 📣 🌟 💕Clean, Modern, Private💕 | $3,426 | $176 | 3 | 2 | 0.66 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