Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.27% first-year return on $117k initial cash invested.
-8.27%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$3,465
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,465
Total Expenses
$4,270
Mortgage P&I
63%
$2,196
Property Taxes
7%
$247
Home Insurance
4%
$155
HOA
0%
$8
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Getaway-Pool-Hot Tub-Playset-Deck-4b/3b | $8,749 | $523 | 4 | 3 | 1.49 mi |
Retreat w/ Deck ~ 9 Mi to Downtown Springfield | $3,128 | $187 | 3 | 2 | 1.32 mi |
HoTTuB! Medical Mile Manor Near Cox South Hospital | $3,329 | $199 | 3 | 2 | 2.08 mi |
The Galloway | $3,731 | $223 | 3 | 2 | 2.11 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