Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.42% first-year return on $87,693 initial cash invested.
-6.42%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$3,092
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,693
Downpayment
20%
$60,660
Closing costs
1%
$3,033
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,092
Total Expenses
$3,561
Mortgage P&I
49%
$1,509
Property Taxes
15%
$459
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ottawa Park Retreat | $3,173 | $163 | 4 | 2 | 0.62 mi |
Tower View | $4,906 | $252 | 3 | 2.5 | 0.53 mi |
Old Orchard 3 bedroom home | $2,803 | $144 | 3 | 2 | 0.19 mi |
Charming Tudor Style Luxury Home - With Central AC | $3,991 | $205 | 3 | 2 | 0.29 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