Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $111k initial cash invested.
-12.41%
Cash On Cash
2.92%
Cap Rate
0.51
DSCR
$3,004
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$4,157
Mortgage P&I
70%
$2,114
Property Taxes
15%
$445
Home Insurance
5%
$156
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean and safe in a great neighborhood! | $4,412 | $196 | 3 | 3 | 1.69 mi |
Arthur Barn, North West Columbus 3 BR. King bed | $2,701 | $120 | 3 | 2.5 | 0.46 mi |
Newly Renovated Ranch Home in Columbus | $2,386 | $106 | 3 | 2 | 0.31 mi |
The Little Yellow House | $4,029 | $179 | 3 | 2 | 1.09 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