Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.7% first-year return on $160k initial cash invested.
-6.7%
Cash On Cash
4.89%
Cap Rate
0.8
DSCR
$5,998
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,480
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,998
Total Expenses
$6,892
Mortgage P&I
55%
$3,292
Property Taxes
8%
$486
Home Insurance
4%
$234
HOA
0%
$0
Property Management
15%
$900
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,500
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Stone House at Black Dog Salvage | $8,582 | $495 | 3 | 3.5 | 2.81 mi |
4 Bedroom Suite | Greenway | Food | Cocktails | $4,317 | $249 | 4 | 3 | 3.25 mi |
The Cobler’s Cottage | $4,369 | $252 | 3 | 3.5 | 2.07 mi |
Private House 1 Mile from Downtown NEWLY RENOVATED | $5,479 | $316 | 5 | 3 | 3.19 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