Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.04% first-year return on $84,570 initial cash invested.
-1.04%
Cash On Cash
6.2%
Cap Rate
1.05
DSCR
$3,611
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,611
Total Expenses
$3,684
Mortgage P&I
43%
$1,566
Property Taxes
8%
$274
Home Insurance
3%
$111
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1 story ranch home in Sterling Heights, MI | $2,414 | $115 | 3 | 2 | 1.46 mi |
Pet-Friendly | Near Detroit | Backyard & Workspace | $2,896 | $138 | 3 | 1.5 | 0.72 mi |
Sterling Heights Tranquil Retreat | $3,421 | $163 | 3 | 1.5 | 1.87 mi |
Bright 3BR Getaway | Sleeps 6 in Sterling Heights | $3,673 | $175 | 3 | 1.5 | 1.89 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