Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7% first-year return on $93,054 initial cash invested.
-7%
Cash On Cash
4.96%
Cap Rate
0.78
DSCR
$3,193
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,054
Downpayment
20%
$71,480
Closing costs
1%
$3,574
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$3,736
Mortgage P&I
59%
$1,893
Property Taxes
7%
$231
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
HOT TUB! King Bed-Firepitt-Near Airport& Freeway | $2,862 | $168 | 3 | 2 | 1.45 mi |
🌟 🥂 Medford’s BEST 📣 🌟 💕Clean, Modern, Private💕 | $3,032 | $178 | 3 | 2 | 1.64 mi |
Spacious 3-Bed Home with Large Yard - Sleeps 8 | $3,066 | $180 | 3 | 2 | 2.01 mi |
Cul-de-sac • Pet Friendly •Fenced Yard • Fire Pit | $2,862 | $168 | 3 | 2 | 2.03 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