Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.44% first-year return on $223k initial cash invested.
-19.44%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$3,572
Rent
-$3,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,572
Total Expenses
$7,190
Mortgage P&I
136%
$4,874
Property Taxes
8%
$269
Home Insurance
9%
$332
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BR Retreat • Games • Fire Pit • Movie Room | $4,842 | $199 | 4 | 3 | 3.09 mi |
Cozy 4 Bedroom with parking | $3,163 | $130 | 4 | 3 | 5.25 mi |
Spacious 3BR/3BA 5 bds Decatur Townhouse | $3,358 | $138 | 3 | 3 | 2.56 mi |
Spacious 5BR Decatur Retreat | Games • Pets • BBQ | $5,061 | $208 | 5 | 3 | 3.55 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