Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.03% first-year return on $73,902 initial cash invested.
-2.03%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$2,995
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,902
Downpayment
20%
$53,240
Closing costs
1%
$2,662
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,995
Total Expenses
$3,120
Mortgage P&I
44%
$1,315
Property Taxes
9%
$258
Home Insurance
3%
$94
HOA
1%
$15
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
14 Mi to Dtwn OKC: Edmond Gem w/ Fenced Yard! | $3,607 | $177 | 3 | 2 | 0.33 mi |
The Lazy Lasso - Central Family Home With Bunks | $3,118 | $153 | 3 | 2 | 0.35 mi |
Your Oasis of Calm: Where Family Chaos Meets Cozy! | $3,383 | $166 | 3 | 2 | 0.37 mi |
La Paloma - Relaxing, pet friendly, modern decor'. | $4,055 | $199 | 3 | 2 | 0.56 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