Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $206k initial cash invested.
-21.85%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,026
Rent
-$3,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,026
Total Expenses
$6,785
Mortgage P&I
143%
$4,327
Property Taxes
23%
$702
Home Insurance
10%
$304
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Cozy Collective | $4,046 | $251 | 4 | 3 | 2.42 mi |
Charming 4-Bedroom home w/WI-FI | $6,448 | $400 | 4 | 2 | 2.65 mi |
The Green Victorian on the Bike Trail! | $4,852 | $301 | 3 | 3.5 | 2.95 mi |
The Ziehr Historic Eau Claire Home | $2,886 | $179 | 3 | 2 | 3.02 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