Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $149k initial cash invested.
-20.03%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,450
Rent
-$2,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,261
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$5,945
Mortgage P&I
91%
$3,147
Property Taxes
27%
$920
Home Insurance
6%
$222
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Iowa City Bliss: trails, parks, UIowa, UIHC | $3,095 | $275 | 3 | 2 | 0.56 mi |
New Modern Townhome with Rooftop Patio | $3,399 | $302 | 2 | 2.5 | 0.29 mi |
New Modern Townhome with Rooftop Patio | $3,140 | $279 | 2 | 2.5 | 0.29 mi |
* New listing * Herky's Hangout * | $4,524 | $402 | 2 | 2.5 | 0.31 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