Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.8% first-year return on $150k initial cash invested.
-9.8%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$4,838
Rent
-$1,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,838
Total Expenses
$6,061
Mortgage P&I
61%
$2,956
Property Taxes
12%
$571
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR/2BA Near OSU – Spacious, Sleeps 9 | $4,928 | $300 | 4 | 2 | 0.38 mi |
Lite & Bright 4 Bed | Hot Tub| Yard | Priv Parking | $6,784 | $413 | 4 | 2 | 0.42 mi |
4BR Ranch Near OSU – Sleeps 8 + Game Room | $4,566 | $278 | 4 | 1.5 | 0.47 mi |
Serene Escape! Blissful Haven | $11,498 | $700 | 4 | 2.5 | 0.59 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