Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $90,345 initial cash invested.
-11.46%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$2,102
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,345
Downpayment
20%
$68,900
Closing costs
1%
$3,445
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$2,965
Mortgage P&I
79%
$1,666
Property Taxes
8%
$168
Home Insurance
6%
$122
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Blue Haven, King Bed, Near Downtown | $2,483 | $157 | 3 | 2 | 0.63 mi |
Renovated Lowe Mill Arts Home 3BR/2Bath | $2,309 | $146 | 3 | 2 | 0.69 mi |
3 Bedroom 2 Bathroom home | $1,471 | $93 | 3 | 2 | 0.5 mi |
Seay & Stay Oasis | $2,420 | $153 | 3 | 1 | 0.68 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