Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.85% first-year return on $118k initial cash invested.
-9.85%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$3,261
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,261
Total Expenses
$4,232
Mortgage P&I
69%
$2,243
Property Taxes
8%
$268
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1916 Bungalow Two Blocks From The Civic Center | $5,216 | $350 | 4 | 2 | 1.64 mi |
Warm and Cheerful 4 bedroom Home in Butte. | $1,371 | $92 | 4 | 2 | 0.97 mi |
Large Home! Golf Course/Mountain Views, & Hot Tub | $4,307 | $289 | 3 | 3 | 1.39 mi |
Mid-Century Modern Montana Dream Home | $4,114 | $276 | 5 | 2 | 1.31 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