Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.73% first-year return on $126k initial cash invested.
-24.73%
Cash On Cash
-0.27%
Cap Rate
-0.05
DSCR
$2,691
Rent
-$2,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,691
Total Expenses
$5,285
Mortgage P&I
88%
$2,377
Property Taxes
53%
$1,427
Home Insurance
6%
$170
HOA
1%
$18
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Naperville FHS Rental - Woodview Ct | $4,663 | $365 | 4 | 2 | 2.74 mi |
*Extended Stay* Naperville FHS - Woodview Ct | $4,778 | $374 | 4 | 2 | 2.8 mi |
Naperville Rental - Woodview Lane | $2,759 | $216 | 4 | 2.5 | 2.9 mi |
Naperville FHS Rental - Woodview Ct | $3,973 | $311 | 4 | 2 | 2.7 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