Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.28% first-year return on $107k initial cash invested.
-12.28%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,532
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,532
Total Expenses
$3,628
Mortgage P&I
77%
$1,957
Property Taxes
12%
$316
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hanza's Heartland Nest | $3,781 | $259 | 4 | 2 | 4.94 mi |
Hanza's Heartland- The retreat you deserve-Charming 4-bedroom /5 bed house | $3,738 | $256 | 4 | 2 | 5.06 mi |
MEO's Cozy Corner | $2,205 | $151 | 4 | 2 | 6.82 mi |
The Black Door | $1,650 | $113 | 3 | 1.5 | 6.5 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