Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $137k initial cash invested.
-15.89%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$3,015
Rent
-$1,819
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,015
Total Expenses
$4,834
Mortgage P&I
88%
$2,660
Property Taxes
16%
$494
Home Insurance
6%
$189
HOA
1%
$43
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Spot! Entertainment paradise | $5,063 | $292 | 4 | 2.5 | 0.64 mi |
Single Level, Modern, Clean 3 Bdrm 2 Bath Property | $4,854 | $280 | 3 | 2 | 0.74 mi |
Immaculate Home With Central AC SE Salem | $3,277 | $189 | 3 | 2 | 0.01 mi |
South Salem Lilly's Pad with HotTub & Pool Table! | $4,092 | $236 | 3 | 2 | 1.51 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