Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.47% first-year return on $133k initial cash invested.
-12.47%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$3,496
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,496
Total Expenses
$4,880
Mortgage P&I
75%
$2,629
Property Taxes
11%
$391
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Recently Updated - 3 Blocks to Downtown and OSU! | $3,652 | $316 | 4 | 2 | 2.87 mi |
The One: 2 min from OSU and DT Private+Spacious | $3,005 | $260 | 4 | 2 | 3.04 mi |
Lukeacres | $5,814 | $503 | 4 | 2 | 0.84 mi |
1920's Craftsman Bungalow | $1,826 | $158 | 4 | 2.5 | 2.94 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