Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.12% first-year return on $87,279 initial cash invested.
-0.12%
Cash On Cash
6.51%
Cap Rate
1.09
DSCR
$4,020
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,029
Mortgage P&I
41%
$1,637
Property Taxes
9%
$346
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pets Welcome ~ Long Stay Discounts ~ Game Room | $4,659 | $222 | 3 | 2 | 0.98 mi |
Long Stay Discounts~Fenced~Pets Welcome | $5,184 | $247 | 3 | 2 | 2.12 mi |
Spacious and Comfortable Home in Saint Peters | $3,967 | $189 | 3 | 3 | 2.06 mi |
Blair's Cozy Ranch 3 Bed 1 Bath | $3,568 | $170 | 3 | 1 | 1.22 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