Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.68% first-year return on $78,900 initial cash invested.
-6.68%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$2,741
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,741
Total Expenses
$3,180
Mortgage P&I
53%
$1,450
Property Taxes
11%
$312
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic Modern Luxury in the Heart of Vehicle City 3 | $3,582 | $184 | 3 | 2 | 2.7 mi |
3 bed 2 bath close 2 Downtown, airport & GM Plant | $2,394 | $123 | 3 | 2 | 2.44 mi |
Chic Modern Luxury in the Heart of Vehicle City 2 | $3,212 | $165 | 2 | 2 | 2.72 mi |
Pet Friendly: 2 Mi to Downtown Flushing | $3,485 | $179 | 2 | 2 | 3 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