Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.66% first-year return on $124k initial cash invested.
-8.66%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,513
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,020
Closing costs
1%
$4,751
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,513
Total Expenses
$4,406
Mortgage P&I
67%
$2,362
Property Taxes
5%
$185
Home Insurance
5%
$172
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe-Cozy | Master en Suite l Fenced Yard | $5,585 | $306 | 4 | 2.5 | 1.68 mi |
Home in Walkertown | $4,216 | $231 | 3 | 3.5 | 0.7 mi |
Modern House | 3-Bed 3-Bath | 8mins from Downtown | $3,541 | $194 | 3 | 3 | 1.63 mi |
Spacious Modern 5BR Retreat | Sleeps 12 | $4,909 | $269 | 5 | 3 | 1.62 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