Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $150k initial cash invested.
-22.02%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,654
Rent
-$2,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,654
Total Expenses
$5,406
Mortgage P&I
114%
$3,018
Property Taxes
34%
$904
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Chi-town apartment | $3,320 | $185 | 3 | 2 | 0.22 mi |
Charming Upgraded Bungalow | $3,446 | $192 | 3 | 2 | 0.29 mi |
Comfortable. Cozy. Convenient. | $969 | $54 | 3 | 1 | 0.39 mi |
Bright Spaced 3BR Furnished Stay | $3,374 | $188 | 3 | 1 | 0.45 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