Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.83% first-year return on $97,479 initial cash invested.
-8.83%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$2,797
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,797
Total Expenses
$3,514
Mortgage P&I
63%
$1,749
Property Taxes
11%
$300
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Insurance Housing | Best Fishing Area in Michigan | $3,860 | $259 | 3 | 2 | 2.3 mi |
The STAY Modern l Cozy l Oasis 3 Bd l 2 Ba l 4 TV | $4,590 | $308 | 3 | 2 | 2.93 mi |
Haus Escape | Sleeps 10 • Near St. Clair Shores | $2,921 | $196 | 4 | 2 | 2.7 mi |
Updated 3BD Ranch House w/ Basement Bar|65" TV | $2,116 | $142 | 3 | 2 | 2.22 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