Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.14% first-year return on $62,268 initial cash invested.
-4.14%
Cash On Cash
5.65%
Cap Rate
0.9
DSCR
$2,493
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,268
Downpayment
20%
$42,160
Closing costs
1%
$2,108
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$2,708
Mortgage P&I
44%
$1,108
Property Taxes
13%
$328
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy 3-bedroom home backed by a forest preserve | $3,768 | $163 | 3 | 2 | 1.81 mi |
Updated house-great south Rockford neighborhood! | $3,468 | $150 | 3 | 2 | 1.72 mi |
Rockford Game House | Pool Table & Arcades | $2,797 | $121 | 3 | 1 | 1.58 mi |
Small private home. Comfy. Unassuming. Classy. | $2,312 | $100 | 2 | 1 | 1.38 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