Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.8% first-year return on $58,179 initial cash invested.
-0.8%
Cash On Cash
6.64%
Cap Rate
1.05
DSCR
$2,485
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,485
Total Expenses
$2,524
Mortgage P&I
47%
$1,156
Property Taxes
4%
$99
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Creamer Cottage | Entire House in Central Location | $2,752 | $116 | 2 | 1.5 | 0.68 mi |
Cozy New Build centrally located by Mercy Hospital | $2,989 | $126 | 2 | 2 | 0.56 mi |
Spacious, beautiful home close to Mercy and MSU | $2,515 | $106 | 2 | 2 | 0.62 mi |
Cozy Cottage with a Modern Flair | $2,728 | $115 | 2 | 1 | 0.5 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