Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.01% first-year return on $117k initial cash invested.
-6.01%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$4,700
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,220
Closing costs
1%
$4,711
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$5,286
Mortgage P&I
50%
$2,364
Property Taxes
9%
$442
Home Insurance
5%
$224
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Fav with 3 Kings, 4 Baths & Private Patio. | $5,078 | $315 | 3 | 4 | 0.07 mi |
Oasis in Benton Park / Soulard | $3,127 | $194 | 3 | 4 | 0.24 mi |
Remodeled 3br/4ba Home w Secret Speakeasy Basement | $5,320 | $330 | 3 | 3.5 | 0.44 mi |
Historic Luxury | Hot Tub, Pool Table, Garage | $6,045 | $375 | 3 | 3.5 | 0.45 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