Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.94% first-year return on $73,041 initial cash invested.
-2.94%
Cash On Cash
5.63%
Cap Rate
0.95
DSCR
$2,764
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,041
Downpayment
20%
$52,420
Closing costs
1%
$2,621
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$2,943
Mortgage P&I
47%
$1,297
Property Taxes
8%
$225
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy HotTub Home Retreat 3BR/2BA/1K,2Q,multi sofas | $3,179 | $156 | 3 | 2 | 1.14 mi |
Enid Escape 4 Beds/2 Bath - Safe Area | $2,547 | $125 | 3 | 2 | 1.89 mi |
NEW 3BR/2BA West Enid weekly/monthly discounts | $3,077 | $151 | 3 | 2 | 1.96 mi |
Family home or group stay | $2,588 | $127 | 3 | 1.5 | 1.93 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