Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.33% first-year return on $108k initial cash invested.
-10.33%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$3,835
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,835
Total Expenses
$4,767
Mortgage P&I
55%
$2,101
Property Taxes
13%
$500
Home Insurance
4%
$150
HOA
5%
$176
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
9 Mi to Airport: Pet-Friendly Aurora Home w/ Deck | $4,015 | $176 | 3 | 3.5 | 0.13 mi |
Convenient three bedroom home near Denver Airport | $3,650 | $160 | 3 | 2.5 | 0.25 mi |
17 Mi to Downtown Denver: Modern Aurora Home! | $4,813 | $211 | 3 | 2.5 | 0.29 mi |
Spacious 3BR/2.5BA Home - Close to Denver Airport! | $2,783 | $122 | 3 | 2.5 | 0.31 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