Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.86% first-year return on $69,009 initial cash invested.
-1.86%
Cash On Cash
6.26%
Cap Rate
1
DSCR
$2,573
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$2,680
Mortgage P&I
49%
$1,271
Property Taxes
3%
$86
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corvette Ray of Sunshine! | $2,272 | $166 | 3 | 2 | 1.41 mi |
Newer 3bd home on 1 acre. Great location! WC0007 | $2,573 | $188 | 3 | 2 | 1.44 mi |
Two-Story Family Retreat Large Yard, Pet-Friendly | $3,162 | $231 | 3 | 2 | 1.61 mi |
Experience “Convenience” to Beech Bend, WKU, Caves | $2,833 | $207 | 3 | 2 | 2.14 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