Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.16% first-year return on $137k initial cash invested.
-8.16%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$4,608
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,398
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,608
Total Expenses
$5,542
Mortgage P&I
58%
$2,689
Property Taxes
10%
$441
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Birdie Abode | $5,025 | $280 | 4 | 3 | 1.06 mi |
1880's Farm House on a Christmas Tree Farm 5 Minutes to Oregon State University | $3,266 | $182 | 4 | 2 | 0.88 mi |
Amazing listing from SuperHost - Chic 3bd/2ba home | $3,499 | $195 | 3 | 2 | 1.4 mi |
Home Away From Home - 3 blocks to Reser! Pets ok! | $3,302 | $184 | 3 | 2 | 1.4 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