Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.06% first-year return on $86,790 initial cash invested.
-2.06%
Cash On Cash
5.87%
Cap Rate
0.98
DSCR
$3,112
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,112
Total Expenses
$3,261
Mortgage P&I
48%
$1,488
Property Taxes
6%
$175
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Brazil retreat 5 beds 2 bath | $3,904 | $207 | 4 | 2 | 1.69 mi |
Rogers House -Victorian/Koi pond/Private Bathrooms | $3,828 | $203 | 4 | 4 | 1.94 mi |
Fort Smith | Nurses, Ebbing, TDY | Furnished 4 BR | $3,187 | $169 | 4 | 2 | 0.44 mi |
Spacious 4 Bedroom home-Work-Friendly | $3,168 | $168 | 4 | 2 | 1.04 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