Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $140k initial cash invested.
-14.92%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$3,754
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$111k
Closing costs
1%
$5,546
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,754
Total Expenses
$5,500
Mortgage P&I
75%
$2,811
Property Taxes
16%
$611
Home Insurance
6%
$215
HOA
2%
$62
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Home, 4-Beds, Close to Shopping | $6,550 | $295 | 4 | 2 | 1.78 mi |
Upscale,Spacious, Comfy W/Pool Table /KingBeds | $4,330 | $195 | 4 | 2.5 | 1.06 mi |
Spacious Edmond Home with Media Room and Fenced Ya | $4,774 | $215 | 4 | 2.5 | 1.43 mi |
Big, Bright & Beautiful! | $3,908 | $176 | 3 | 2 | 0.42 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