Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $191k initial cash invested.
-17.13%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,224
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,959
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,224
Total Expenses
$7,952
Mortgage P&I
76%
$3,961
Property Taxes
20%
$1,067
Home Insurance
6%
$308
HOA
2%
$108
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2022 Custom Built Home next to UM Stadium | $11,400 | $961 | 4 | 3.5 | 3.68 mi |
Gorgeous Home Steps From the BIG HOUSE! | $6,406 | $540 | 4 | 3.5 | 3.64 mi |
The West Side Reserve | $7,260 | $612 | 4 | 3 | 4.52 mi |
Spacious Entire House in Ann Arbor –Near Big House | $4,864 | $410 | 4 | 3 | 3.81 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