Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.46% first-year return on $134k initial cash invested.
-8.46%
Cash On Cash
4.16%
Cap Rate
0.72
DSCR
$4,614
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,543
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,614
Total Expenses
$5,562
Mortgage P&I
58%
$2,683
Property Taxes
10%
$465
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family friendly home by UPS w/ EV charger&AC | $4,646 | $228 | 3 | 2 | 0.25 mi |
Centrally Located 3 Bedroom unit across from UPS | $4,178 | $205 | 3 | 2 | 0.39 mi |
Spacious, Cozy 3 Bedroom 2 bath North End Home | $4,443 | $218 | 3 | 2 | 0.53 mi |
North End Retreat in the Heart of Proctor | $6,012 | $295 | 3 | 2.5 | 0.53 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