Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.14% first-year return on $64,326 initial cash invested.
-9.14%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$1,944
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,326
Downpayment
20%
$44,120
Closing costs
1%
$2,206
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$2,434
Mortgage P&I
58%
$1,124
Property Taxes
15%
$297
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Colorful midtown Blackstone UNMC House | $1,471 | $78 | 3 | 1 | 0.21 mi |
Upper Huge 3 Bedroom Home 02 | $1,999 | $106 | 3 | 1 | 0.63 mi |
Beautiful Luxury Townhome 3 bedroom GigaWIFI 03 | $1,905 | $101 | 3 | 1.5 | 0.66 mi |
Beautiful Luxury Townhome 3 bedroom GigaWIFI 05 | $1,829 | $97 | 3 | 1.5 | 0.66 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