Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.1% first-year return on $91,704 initial cash invested.
-3.1%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$3,149
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,704
Downpayment
20%
$64,480
Closing costs
1%
$3,224
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,149
Total Expenses
$3,386
Mortgage P&I
51%
$1,619
Property Taxes
5%
$142
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monopoly Park Family House | $4,564 | $242 | 4 | 2 | 0.76 mi |
Work Zen 5-10Min: Fwy+Pasco+Richland+Mall+Conv Ctr | $3,885 | $206 | 4 | 2 | 1.54 mi |
Work & Play-In-One:Charming Style Meet Modern Vibe | $6,393 | $339 | 4 | 2.5 | 0.85 mi |
Modern home w firepit & foosball | $5,129 | $272 | 4 | 2.5 | 1.51 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