Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.4% first-year return on $124k initial cash invested.
-10.4%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$4,019
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,019
Total Expenses
$5,090
Mortgage P&I
59%
$2,382
Property Taxes
14%
$549
Home Insurance
4%
$166
HOA
2%
$63
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private In City retreat 12+ Guests 4 bedrooms 3.5 Bath +Bonus Kitchen downstair | $5,111 | $271 | 4 | 3.5 | 1.07 mi |
Technicolor Dreamhouse, 4 BR, 2.5 BA | $4,526 | $240 | 4 | 2.5 | 0.15 mi |
Charming Cedar Rapids Home | $4,281 | $227 | 4 | 2.5 | 0.47 mi |
Grant Wood Cottage 4 br 2 bath | $4,507 | $239 | 4 | 2 | 1.09 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