Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.97% first-year return on $86,370 initial cash invested.
-5.97%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,740
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,370
Downpayment
20%
$59,400
Closing costs
1%
$2,970
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,740
Total Expenses
$3,170
Mortgage P&I
54%
$1,493
Property Taxes
9%
$258
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Haven-Clean Home-Free Parking-SuperHost! | $3,080 | $166 | 4 | 1 | 0.85 mi |
Clean and Comfortable 4 Br Cape Near WNE Campus | $2,969 | $160 | 4 | 2 | 0.6 mi |
Duplex 2 home away from home | $2,987 | $161 | 3 | 1.5 | 1.85 mi |
Duplex 1 Home away from home. | $3,080 | $166 | 3 | 1.5 | 1.85 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