Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.79% first-year return on $139k initial cash invested.
-15.79%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$3,174
Rent
-$1,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,174
Total Expenses
$5,007
Mortgage P&I
87%
$2,761
Property Taxes
17%
$530
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Black Hill House near Research Park | $3,300 | $155 | 4 | 3 | 0.47 mi |
Blissful Getaway Pet_friendly/ Fully Fence yard | $4,429 | $208 | 4 | 2 | 0.5 mi |
Spacious 4-bedroom house in charming Madison with AC, WiFi | $4,173 | $196 | 4 | 2 | 0.6 mi |
4 Bdrm house near Orion, Space&Rockt (sleeps 10) | $4,280 | $201 | 4 | 2 | 0.37 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