Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.48% first-year return on $138k initial cash invested.
-11.48%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,811
Rent
-$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$108k
Closing costs
1%
$5,412
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,811
Total Expenses
$5,128
Mortgage P&I
71%
$2,701
Property Taxes
11%
$401
Home Insurance
5%
$184
HOA
0%
$13
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Eastown Luxe | $6,167 | $327 | 4 | 2 | 2.94 mi |
Cutest 3 bed home near East Grand Rapids | $9,787 | $519 | 3 | 1.5 | 2.38 mi |
City Charmer With A Modern Twist | $6,770 | $359 | 4 | 1.5 | 2.85 mi |
Craftsman off Medical Mile | $3,319 | $176 | 4 | 1.5 | 3.22 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