Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.7% first-year return on $401k initial cash invested.
-27.7%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$4,538
Rent
-$9,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,538
Total Expenses
$13,793
Mortgage P&I
199%
$9,013
Property Taxes
43%
$1,973
Home Insurance
14%
$628
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,134
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sweet Colonial Home in Ann Arbor | $6,237 | $466 | 4 | 3 | 1.17 mi |
Spacious Entire House in Ann Arbor –Near Big House | $5,353 | $400 | 4 | 3 | 1.55 mi |
Spacious Family Home – Walk to Big House | $6,986 | $522 | 4 | 2.5 | 1.91 mi |
3 Mi to Michigan Stadium: Ann Arbor Home w/ Grill | $4,711 | $352 | 4 | 3 | 1.65 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