Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.66% first-year return on $259k initial cash invested.
-23.66%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,568
Rent
-$5,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$229k
Closing costs
1%
$11,458
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$7,668
Mortgage P&I
220%
$5,643
Property Taxes
14%
$372
Home Insurance
16%
$420
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful farm house.Horses, Rv parking available | $3,292 | $246 | 3 | 2 | 0.11 mi |
Stunning River Islands Home Near Lake & Boat House | $2,824 | $211 | 3 | 2.5 | 3.47 mi |
River Island Retreat | $2,730 | $204 | 3 | 2.5 | 3.5 mi |
Cheerful 2br country home minutes from the city | $1,941 | $145 | 2 | 1 | 1.59 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