Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.97% first-year return on $81,336 initial cash invested.
-8.97%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$2,961
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,336
Downpayment
20%
$60,320
Closing costs
1%
$3,016
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$3,569
Mortgage P&I
51%
$1,519
Property Taxes
17%
$490
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Golf Course Home w/ Hot Tub | $4,558 | $405 | 3 | 2 | 0.27 mi |
Gettysburg Getaway - Your stylish Texas retreat | $4,277 | $380 | 3 | 2 | 0.77 mi |
Gettysburg Getaway ~ Aggieland Vacation Rentals | $3,331 | $296 | 3 | 2 | 0.77 mi |
Cherry Creek at St Joseph | $1,587 | $141 | 3 | 2 | 0.78 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