Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.46% first-year return on $111k initial cash invested.
-0.46%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$4,822
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,822
Total Expenses
$4,865
Mortgage P&I
43%
$2,056
Property Taxes
7%
$358
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 4br2ba Luxury Home | $6,019 | $291 | 4 | 2 | 2.78 mi |
Luxurious Mitten Getaway - Modern & Stylish Cozy | $4,116 | $199 | 4 | 2.5 | 2.16 mi |
Cozy and Stylish 3 BD home in Plymouth Twp | $5,460 | $264 | 3 | 2 | 2.53 mi |
Luxury 4-BR Retreat: Space & Elegance! | $4,426 | $214 | 4 | 2.5 | 0.61 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