Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.48% first-year return on $120k initial cash invested.
-6.48%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$4,372
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,760
Closing costs
1%
$4,588
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,372
Total Expenses
$5,022
Mortgage P&I
52%
$2,266
Property Taxes
11%
$494
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4-BR Retreat: Space & Elegance! | $4,752 | $214 | 4 | 2.5 | 1.45 mi |
Livonia Oasis with Private Hot Tub | $2,931 | $132 | 4 | 4 | 1.34 mi |
Luxurious Mitten Getaway - Modern & Stylish Cozy | $4,419 | $199 | 4 | 2.5 | 3.04 mi |
Attainable Convenient Serenity | $9,637 | $434 | 4 | 2.5 | 3.09 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