Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.31% first-year return on $138k initial cash invested.
-5.31%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$4,993
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,443
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,993
Total Expenses
$5,605
Mortgage P&I
54%
$2,719
Property Taxes
6%
$297
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Family Friendly Home w/ Pool table. | $4,841 | $218 | 4 | 2.5 | 0.53 mi |
Great Falls Gem: 4-Bed Designer Home | Hot Tub | $5,751 | $259 | 4 | 2 | 0.85 mi |
Cozy Charmer Cottage - Soak and Relax w/ King Beds | $6,439 | $290 | 4 | 2 | 1.15 mi |
Charming 4-bedroom house with WiFi, AC in beautiful Great Falls | $4,552 | $205 | 4 | 2 | 1.51 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