Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.89% first-year return on $101k initial cash invested.
-0.89%
Cash On Cash
6.32%
Cap Rate
1.05
DSCR
$4,100
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,100
Total Expenses
$4,175
Mortgage P&I
45%
$1,832
Property Taxes
6%
$253
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
You’ll ❤️ this 🏡. Perfect 4 Nurses!! | $5,492 | $244 | 4 | 2 | 1.64 mi |
Large 3 bath home near Scheels Arena! Room for all | $6,077 | $270 | 4 | 3 | 0.23 mi |
Modern 4BR Fargo – Near Scheels | $4,997 | $222 | 4 | 3 | 0.45 mi |
Modern Comfort in Fargo’s Deer Creek | $6,798 | $302 | 4 | 3 | 1.82 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