Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.24% first-year return on $137k initial cash invested.
-10.24%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$3,990
Rent
-$1,172
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,990
Total Expenses
$5,162
Mortgage P&I
66%
$2,647
Property Taxes
10%
$410
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family home in the Elmwood Village | $3,492 | $129 | 4 | 3.5 | 0.08 mi |
4 Bed 2.5 Bath Center of Elmwood Village | $3,817 | $141 | 4 | 2.5 | 0.53 mi |
Beautiful Home for Whole Family! | $10,937 | $404 | 4 | 2 | 0.47 mi |
Great home in the heart of Elmwood Village | $3,086 | $114 | 4 | 2 | 0.63 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