Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $79,341 initial cash invested.
-9.47%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,479
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,479
Total Expenses
$3,105
Mortgage P&I
58%
$1,439
Property Taxes
15%
$371
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mins to Downtown, Bottom Unit - Bluemoon Bungalow | $3,138 | $181 | 3 | 2 | 0.29 mi |
Cozy Midtown Cottage: Steps to Overton & More! | $1,838 | $106 | 3 | 2 | 0.64 mi |
NEW Townhome - Gated Parking, DT/Midtown Close | $2,566 | $148 | 3 | 2.5 | 0.68 mi |
❤️Private Roomy Midtown Home❤️ Zoo, Overton, Rhodes! | $1,994 | $115 | 3 | 2.5 | 0.76 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