Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $126k initial cash invested.
-11.7%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,277
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,300
Closing costs
1%
$4,865
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,277
Total Expenses
$4,507
Mortgage P&I
74%
$2,441
Property Taxes
9%
$300
Home Insurance
5%
$172
HOA
1%
$21
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home in Town w/ Private Yard & Foosball | $2,388 | $157 | 3 | 2 | 2.1 mi |
Sunset Getaway | $6,996 | $460 | 4 | 3.5 | 2.14 mi |
OHHHH Soo Cozy Large & In Charge 4 bedroom home | $2,738 | $180 | 4 | 2.5 | 0.9 mi |
The Geo Dome / Unique Urban Getaway | $6,479 | $426 | 5 | 4 | 1.7 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