Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $194k initial cash invested.
-14.88%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$4,570
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$162k
Closing costs
1%
$8,085
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,570
Total Expenses
$6,973
Mortgage P&I
85%
$3,895
Property Taxes
13%
$595
Home Insurance
6%
$289
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sopra Bella- Elegant 4BR, Family Friendly, OSU | $6,898 | $391 | 4 | 2.5 | 2.16 mi |
*Discount* Perfect for large families & groups! | $9,156 | $519 | 5 | 3 | 2.6 mi |
The Crest House- a forested retreat | $5,734 | $325 | 4 | 2.5 | 2.49 mi |
Cozy 3-Bedroom Townhome - 3 Miles from OSU! | $3,440 | $195 | 3 | 2 | 1.96 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