Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $93,090 initial cash invested.
-5.49%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$3,186
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,186
Total Expenses
$3,612
Mortgage P&I
51%
$1,625
Property Taxes
10%
$308
Home Insurance
4%
$117
HOA
1%
$34
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wright Stay: Hot Tub, Game Room, Sunroom, Fire-Pit | $4,864 | $246 | 4 | 2.5 | 2.13 mi |
Dolly's Haven: Dayton 4BR-Game Room-Deck- Firepit | $4,587 | $232 | 4 | 2 | 1.82 mi |
Home in Dayton | $2,847 | $144 | 3 | 2 | 1.11 mi |
Come relax @ the Harshman House | $2,649 | $134 | 3 | 2 | 1.23 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