Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.83% first-year return on $97,836 initial cash invested.
-7.83%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$3,069
Rent
-$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,836
Downpayment
20%
$70,320
Closing costs
1%
$3,516
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,069
Total Expenses
$3,707
Mortgage P&I
57%
$1,759
Property Taxes
11%
$349
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Glass House 2 | $5,519 | $252 | 3 | 2.5 | 1.91 mi |
Historic Home in Roanoke | $6,745 | $308 | 3 | 2.5 | 1.95 mi |
Pet friendly Home sweet home | $1,905 | $87 | 3 | 1 | 1.18 mi |
4 Bedroom Suite | Greenway | Food | Cocktails | $5,650 | $258 | 4 | 3 | 1.93 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