Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.04% first-year return on $102k initial cash invested.
-0.04%
Cash On Cash
6.48%
Cap Rate
1.08
DSCR
$4,284
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$4,287
Mortgage P&I
46%
$1,991
Property Taxes
2%
$100
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ohio City modern trendy home, cozy & walkable | $3,708 | $230 | 3 | 2 | 0.15 mi |
Spacious 3 BR, 2 Luxury Bath - Heart of Ohio City | $3,063 | $190 | 3 | 2 | 0.5 mi |
Belle of Ohio City- Central but Private Location | $4,191 | $260 | 3 | 2 | 0.54 mi |
Cozy Updated Century Gem. Prime Location Sleeps 10 | $6,110 | $379 | 3 | 2 | 0.62 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