Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10% first-year return on $102k initial cash invested.
-10%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$2,940
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$3,790
Mortgage P&I
67%
$1,969
Property Taxes
9%
$269
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Skyline Suite | $2,772 | $147 | 3 | 2 | 0.3 mi |
Cozy 3BR/2BA home near Willamette Valley Vineyard! | $2,885 | $153 | 3 | 2 | 0.36 mi |
Immaculate Home With Central AC SE Salem | $3,470 | $184 | 3 | 2 | 0.63 mi |
Single Level, Modern, Clean 3 Bdrm 2 Bath Property | $5,280 | $280 | 3 | 2 | 0.76 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