Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.99% first-year return on $58,950 initial cash invested.
-1.99%
Cash On Cash
6.28%
Cap Rate
1
DSCR
$2,353
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,353
Total Expenses
$2,451
Mortgage P&I
44%
$1,025
Property Taxes
10%
$229
Home Insurance
3%
$68
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midtown/ OR Schusterman/ EXPO | $3,493 | $198 | 3 | 3 | 0.59 mi |
The hunt club | $1,782 | $101 | 3 | 2 | 0.15 mi |
6 Mi to Dtwn: Waterfront Home in Tulsa! | $3,052 | $173 | 3 | 2 | 0.54 mi |
3-bedroom 2-bath Urban Retreat residential home | $2,964 | $168 | 3 | 2 | 0.57 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