Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $188k initial cash invested.
-21.23%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$3,211
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,105
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,211
Total Expenses
$6,541
Mortgage P&I
126%
$4,034
Property Taxes
21%
$668
Home Insurance
9%
$298
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Explore Royal Oak and Birmingham! Merrill House! | $4,049 | $256 | 3 | 1.5 | 0.41 mi |
Royal Oak $2.9k 30-day w free cleaning | $3,448 | $218 | 2 | 1.5 | 0.4 mi |
Spacious 3-bed house * Royal Oak *Allergy Friendly | $2,309 | $146 | 3 | 1.5 | 0.45 mi |
Elegant Home w/ Modern Amenities in N. Royal Oak! | $5,283 | $334 | 4 | 2 | 0.19 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