Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.39% first-year return on $86,607 initial cash invested.
-3.39%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$3,872
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$4,117
Mortgage P&I
42%
$1,633
Property Taxes
13%
$509
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1 story ranch home in Sterling Heights, MI | $2,414 | $115 | 3 | 2 | 1.68 mi |
Metro Detroit Stylish Hide Away | $2,854 | $136 | 3 | 1.5 | 1.1 mi |
Sterling Heights Tranquil Retreat | $3,442 | $164 | 3 | 1.5 | 1.83 mi |
Bright 3BR Getaway | Sleeps 6 in Sterling Heights | $3,526 | $168 | 3 | 1.5 | 1.85 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