Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.67% first-year return on $106k initial cash invested.
-8.67%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$3,536
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,299
Mortgage P&I
60%
$2,108
Property Taxes
10%
$348
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome home to this comfy and adorable 3BD house! | $4,578 | $173 | 3 | 2 | 1.76 mi |
Modern Boho Retreat King beds OSU Events Weddings | $5,610 | $212 | 3 | 2 | 0.44 mi |
Private, sweet 2 bedroom cottage near hospital | $3,943 | $149 | 2 | 1 | 1.19 mi |
Renovated Barn, Minutes from Town! | $4,022 | $152 | 2 | 1 | 1.76 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