Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.51% first-year return on $111k initial cash invested.
-6.51%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$3,702
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,702
Total Expenses
$4,305
Mortgage P&I
55%
$2,053
Property Taxes
9%
$330
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Our Tulsa Gem Hideaway | $4,128 | $230 | 4 | 3 | 0.72 mi |
Serene • Walk to La Fortune Park • Well Stocked | $5,527 | $308 | 4 | 2.5 | 0.24 mi |
The Farm: Spacious Home in Central Location | $4,038 | $225 | 4 | 2 | 0.7 mi |
Tulsa Home Away from Home! | $2,674 | $149 | 5 | 3 | 0.6 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