Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.67% first-year return on $137k initial cash invested.
-4.67%
Cash On Cash
5.22%
Cap Rate
0.88
DSCR
$5,480
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,480
Total Expenses
$6,015
Mortgage P&I
49%
$2,668
Property Taxes
9%
$475
Home Insurance
4%
$192
HOA
1%
$50
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Country Getaway in the City! | $8,870 | $486 | 4 | 3.5 | 1.16 mi |
Executive Sanctuary in Edmond | $4,855 | $266 | 4 | 3 | 3.48 mi |
The Cabin in East Edmond-secluded, acreage, pond | $6,369 | $349 | 4 | 2 | 1.08 mi |
Funny Farm Oasis 1 mile from Lazy-E | $4,435 | $243 | 4 | 2 | 3.63 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