Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.62% first-year return on $97,490 initial cash invested.
-0.62%
Cash On Cash
6.21%
Cap Rate
1.06
DSCR
$3,839
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,490
Downpayment
20%
$69,990
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,839
Total Expenses
$3,889
Mortgage P&I
44%
$1,707
Property Taxes
6%
$216
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Roanoke 4BR Retreat near Valley View | $3,285 | $150 | 4 | 3 | 3.42 mi |
Nature getaway in the city | $4,117 | $188 | 3 | 2 | 0.19 mi |
Southern Charmer All New | $3,986 | $182 | 3 | 2 | 0.73 mi |
Hot Tub Haven | $3,110 | $142 | 4 | 2 | 2 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