Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.6% first-year return on $55,779 initial cash invested.
-0.6%
Cash On Cash
6.82%
Cap Rate
1.08
DSCR
$2,488
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,516
Mortgage P&I
38%
$951
Property Taxes
12%
$307
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Suburban Escape | 3BD Perfect for Travel | $3,757 | $179 | 3 | 1.5 | 1.67 mi |
Peaceful Cottage in the Woods w/ City Convenience | $4,114 | $196 | 2 | 2 | 1.26 mi |
ConTemporary Stay in Central Peoria | $2,078 | $99 | 2 | 2 | 1.83 mi |
Whispering Willow Retreat: 2BD 2BA Nature Oasis | $2,351 | $112 | 2 | 2 | 2.06 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