Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $121k initial cash invested.
-9.22%
Cash On Cash
3.74%
Cap Rate
0.65
DSCR
$3,574
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,320
Closing costs
1%
$4,616
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,574
Total Expenses
$4,503
Mortgage P&I
62%
$2,226
Property Taxes
11%
$389
Home Insurance
5%
$164
HOA
0%
$8
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Delight Specious 4BR-7Beds-Private Yard | $7,128 | $378 | 4 | 2 | 0.55 mi |
Warner Robins Delight 4BR/7Beds-Private Yard | $6,883 | $365 | 4 | 2 | 0.56 mi |
CasaOasis Timber Ridge • 4BR/6 Beds • Near RAFB | $2,659 | $141 | 4 | 2 | 0.68 mi |
3BD | Max Comfort 3BR | Fast Wifi | $3,809 | $202 | 3 | 2 | 0.6 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