Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.16% first-year return on $58,950 initial cash invested.
-2.16%
Cash On Cash
6.25%
Cap Rate
0.98
DSCR
$2,218
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$2,324
Mortgage P&I
47%
$1,033
Property Taxes
7%
$158
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming updated home in Midtown | $2,593 | $155 | 3 | 1 | 0.41 mi |
That 70s House! | $2,192 | $131 | 3 | 1 | 0.43 mi |
Bungalow on Hoot Owl Lane | $1,807 | $108 | 3 | 1 | 0.47 mi |
Starry Night House – Artistic 3BR Midtown Tulsa | $1,288 | $77 | 3 | 1 | 0.7 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