Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.3% first-year return on $201k initial cash invested.
-20.3%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$3,614
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,718
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$7,016
Mortgage P&I
121%
$4,365
Property Taxes
17%
$602
Home Insurance
9%
$313
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish Westhampton Abode | $6,605 | $244 | 3 | 2 | 0.71 mi |
Near West End Luxury Landing Pad | $3,898 | $144 | 3 | 2.5 | 0.46 mi |
Patterson Place | $3,384 | $125 | 3 | 2 | 0.62 mi |
Eclectic Designer Retreat Near UofR + Peloton Bike | $5,983 | $221 | 3 | 1 | 0.69 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