Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.75% first-year return on $171k initial cash invested.
-13.75%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$4,627
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,627
Total Expenses
$6,584
Mortgage P&I
73%
$3,359
Property Taxes
16%
$759
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,157
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
South Tulsa / ORU/St.Francis/Mabee Center/ | $5,272 | $321 | 4 | 3.5 | 0.31 mi |
Industrial-Chic 4 Bedroom in Midtown | $3,745 | $228 | 4 | 2 | 0.49 mi |
Pet-Friendly Tulsa Escape w/ Private Hot Tub! | $7,408 | $451 | 5 | 3.5 | 0.65 mi |
South Tulsa Luxury Oasis with pool! MUST SEE! | $7,030 | $428 | 5 | 3 | 0.33 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