Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.65% first-year return on $117k initial cash invested.
-3.65%
Cash On Cash
5.3%
Cap Rate
0.92
DSCR
$4,460
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,460
Total Expenses
$4,817
Mortgage P&I
48%
$2,145
Property Taxes
8%
$371
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BRs Cul-de-sac /Privacy/ 5 min to I-575 (527) | $4,254 | $189 | 4 | 3 | 0.26 mi |
Pet-Friendly Cozy 4BR w/Gym,3BA, Patio by Ballpark | $3,331 | $148 | 4 | 3 | 1.36 mi |
Stay & Gather – Whole Home | $4,457 | $198 | 4 | 2.5 | 1.33 mi |
Pets OK | No Cleaning Fee | Near KSU/575 | $4,052 | $180 | 4 | 2 | 1.24 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