Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.7% first-year return on $71,193 initial cash invested.
-4.7%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$2,580
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,859
Mortgage P&I
49%
$1,266
Property Taxes
10%
$264
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet neighborhood | $3,016 | $134 | 3 | 2 | 0.28 mi |
Stylish 💎3BR💎 house close to Royal oak downtown | $2,296 | $102 | 3 | 1 | 0.55 mi |
Desert Bloom Retreat | Cozy & Curated 3BR Ranch | $3,646 | $162 | 3 | 1 | 0.64 mi |
Cozy Madison Heights Hideaway | $2,859 | $127 | 3 | 1 | 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