Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.61% first-year return on $96,750 initial cash invested.
-8.61%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$2,939
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,939
Total Expenses
$3,633
Mortgage P&I
62%
$1,810
Property Taxes
10%
$280
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly renovated Butler retreat | $2,643 | $181 | 3 | 2 | 1.17 mi |
Walk to Butler~Firepit~Foosball~Great neighborhood | $3,387 | $232 | 3 | 2 | 1.3 mi |
Blue's Bungalow | $4,409 | $302 | 3 | 2 | 1.31 mi |
Mins to Downtown & Raceway! Rookwood Retreat 2 | $3,008 | $206 | 3 | 2 | 1.37 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