Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $213k initial cash invested.
-20.81%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$3,640
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,988
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,640
Total Expenses
$7,329
Mortgage P&I
120%
$4,359
Property Taxes
23%
$832
Home Insurance
9%
$324
HOA
2%
$66
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Bud, The Barry, The Bob | $4,397 | $556 | 4 | 3 | 1.07 mi |
Hidden Oasis - 1 mile from I-35, 5 miles from OU | $6,983 | $883 | 5 | 3.5 | 1.38 mi |
Just Like Home #14:Norman Abode-Pool & 5bd | $5,465 | $691 | 5 | 3.5 | 1.79 mi |
North Norman Oasis | $3,480 | $440 | 3 | 3 | 0.21 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