Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.34% first-year return on $76,590 initial cash invested.
-4.34%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$2,566
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$2,843
Mortgage P&I
56%
$1,427
Property Taxes
3%
$85
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century Charmer on a Tree Lined Street | $2,807 | $142 | 3 | 2 | 1.64 mi |
Garden Creek Getaway Family House | $2,847 | $144 | 3 | 1 | 1.07 mi |
Home in Casper | $2,887 | $146 | 3 | 1 | 1.17 mi |
3Bd Casper Home near Fairgrounds & Sports Ranch | $2,392 | $121 | 3 | 1 | 1.06 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