Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.83% first-year return on $69,723 initial cash invested.
-5.83%
Cash On Cash
5.15%
Cap Rate
0.82
DSCR
$2,587
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,587
Total Expenses
$2,926
Mortgage P&I
50%
$1,294
Property Taxes
12%
$304
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Retreat w Fenced in Yard and Bonfire Pit | $2,547 | $158 | 3 | 1 | 1.6 mi |
2 Bedroom Main floor apartment | $1,306 | $81 | 2 | 1 | 1.08 mi |
Beautiful 4 Bedroom Home in Redford | $3,885 | $241 | 4 | 2 | 1.53 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