Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.21% first-year return on $88,734 initial cash invested.
-13.21%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,787
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,734
Downpayment
20%
$73,080
Closing costs
1%
$3,654
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,787
Total Expenses
$3,764
Mortgage P&I
67%
$1,858
Property Taxes
16%
$447
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Nordic Spruce 1 | $3,564 | $217 | 2 | 1 | 0.19 mi |
Midtown Retreat - peaceful, central location | $2,119 | $129 | 2 | 1 | 0.23 mi |
@Fireweed Gardens in Roger’s Park | $3,039 | $185 | 2 | 1 | 0.38 mi |
Cheerful 2 Bedroom Townhouse in the Heart of Town | $3,301 | $201 | 2 | 1.5 | 0.31 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