Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.18% first-year return on $66,342 initial cash invested.
-3.18%
Cash On Cash
5.97%
Cap Rate
0.95
DSCR
$2,784
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$2,960
Mortgage P&I
43%
$1,210
Property Taxes
12%
$332
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Racine Property! - The Parish House | $8,099 | $317 | 3 | 1 | 1.45 mi |
Urban!!! Pro Cleaned, Self Check In - Sleeps 10 | $2,708 | $106 | 3 | 1 | 1.47 mi |
Family Living! Pro Cleaned, Self Check In Sleeps 8 | $2,376 | $93 | 3 | 1.5 | 1.25 mi |
The Brickmason’s House | $7,231 | $283 | 3 | 2 | 0.79 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