Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.17% first-year return on $123k initial cash invested.
-9.17%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$3,509
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,509
Total Expenses
$4,447
Mortgage P&I
67%
$2,351
Property Taxes
7%
$249
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Entire House in Aurora, Colorado | $4,902 | $227 | 4 | 3.5 | 1.48 mi |
Next To walking and Biking trails. | $4,967 | $230 | 4 | 2.5 | 1.65 mi |
Spacious Aurora Home: 20 Mi to Downtown Denver! | $5,637 | $261 | 4 | 3.5 | 1.74 mi |
Beautiful 4 bedroom 2 bath house | $2,311 | $107 | 4 | 2 | 0.75 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