Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.59% first-year return on $74,490 initial cash invested.
-8.59%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,457
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,990
Mortgage P&I
54%
$1,330
Property Taxes
16%
$387
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Runway Retreat: 3 Levels, 3Bdrm, 1.5BA | $2,595 | $161 | 3 | 1.5 | 2.06 mi |
Lovely 3 bedroom apartment | $1,064 | $66 | 3 | 1 | 0.59 mi |
Family Friendly Duplex/9 min from MDW/Free Parking | $3,353 | $208 | 3 | 1 | 0.86 mi |
3BR Monthly Rental Near Midway Airport/Downtown | $2,063 | $128 | 3 | 1 | 0.99 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