Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $147k initial cash invested.
-16.63%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,104
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,149
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$5,143
Mortgage P&I
99%
$3,072
Property Taxes
12%
$366
Home Insurance
7%
$215
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 mins to Butler/Renovated Basement/Free Parking | $3,375 | $292 | 3 | 2.5 | 0.57 mi |
Butler Univ-Walk to Campus-Renovated! | $3,398 | $294 | 3 | 2 | 0.22 mi |
Blue's Bungalow | $3,525 | $305 | 3 | 2 | 0.46 mi |
Newly Renovated Butler Retreat | $2,069 | $179 | 3 | 2 | 0.48 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