Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.81% first-year return on $106k initial cash invested.
-8.81%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$2,676
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,780
Closing costs
1%
$3,889
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,676
Total Expenses
$3,452
Mortgage P&I
72%
$1,915
Property Taxes
4%
$117
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Walk to JSU! Family Getaway w/ Yard | $3,163 | $208 | 4 | 2 | 0.75 mi |
The Old Rock House | $2,966 | $195 | 4 | 2 | 0.89 mi |
JSU 4 BR w/King Suite, 1 mile to JSU & Square | $3,072 | $202 | 4 | 2 | 1.26 mi |
Best Hidden Gem | $2,388 | $157 | 3 | 2 | 1.52 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