Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.65% first-year return on $104k initial cash invested.
-7.65%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$3,325
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$76,440
Closing costs
1%
$3,822
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,325
Total Expenses
$3,990
Mortgage P&I
58%
$1,936
Property Taxes
10%
$323
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wildflower Farmhouse | $4,033 | $340 | 4 | 3 | 2.66 mi |
The Cozy Collective | $2,977 | $251 | 4 | 3 | 3.17 mi |
Charming 4-Bedroom home w/WI-FI | $4,745 | $400 | 4 | 2 | 2 mi |
Eau Claire Retreat: Close to Campus & Dtwn! | $3,274 | $276 | 4 | 2 | 2.9 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