Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.2% first-year return on $109k initial cash invested.
-10.2%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$3,283
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,960
Closing costs
1%
$4,348
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,283
Total Expenses
$4,212
Mortgage P&I
64%
$2,097
Property Taxes
12%
$382
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Roswell Retreat - 3BR/2 BA | $3,042 | $137 | 3 | 2 | 0.29 mi |
Ranch in Woodstock | $3,619 | $163 | 3 | 2 | 1.61 mi |
Newly Remodeled, Perfect for Families with Pets | $3,730 | $168 | 3 | 2 | 1.74 mi |
Charming Home Located in a Peaceful Cul-de-Sac | $3,641 | $164 | 3 | 2 | 1.91 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