Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.46% first-year return on $79,131 initial cash invested.
-1.46%
Cash On Cash
5.98%
Cap Rate
1.02
DSCR
$3,112
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$3,208
Mortgage P&I
46%
$1,422
Property Taxes
6%
$190
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suburban 3 bedroom | $3,129 | $139 | 3 | 2 | 0.24 mi |
Traveler's Landing | $2,228 | $99 | 3 | 2 | 0.62 mi |
"Uptown in K-Town" remodeled with big back yard! | $3,759 | $167 | 2 | 2 | 0.23 mi |
Quiet units on a Rural small Ranch type setting. | $3,151 | $140 | 2 | 2 | 0.69 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