Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.22% first-year return on $85,110 initial cash invested.
-4.22%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$2,857
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,857
Total Expenses
$3,156
Mortgage P&I
52%
$1,484
Property Taxes
6%
$158
Home Insurance
5%
$143
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Home on the Cheyenne Greenway! | $4,016 | $163 | 3 | 2 | 0.62 mi |
Rio Verde escape | $3,252 | $132 | 3 | 1 | 0.62 mi |
Spacious, Clean, and Beautifully remodeled home. | $8,155 | $331 | 5 | 3 | 0.69 mi |
Great North Side Location! Comfy beds, Fast Wi-Fi | $2,784 | $113 | 3 | 2 | 0.04 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