Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.65% first-year return on $108k initial cash invested.
-20.65%
Cash On Cash
0.5%
Cap Rate
0.09
DSCR
$2,440
Rent
-$1,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,440
Total Expenses
$4,298
Mortgage P&I
79%
$1,927
Property Taxes
42%
$1,017
Home Insurance
6%
$140
HOA
2%
$42
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Country Place | $3,772 | $248 | 3 | 3 | 4.78 mi |
Five Oaks Farmhouse, Private Home on 2+ Acres | $2,084 | $137 | 3 | 2 | 2.01 mi |
IowaColony Spacious Contemporary, Cute&Cozy Ranch | $3,833 | $252 | 3 | 2 | 5.43 mi |
The Blue Oasis - Palm & Pool Retreat | $3,513 | $231 | 4 | 2 | 4.71 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