Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.16% first-year return on $275k initial cash invested.
-26.16%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,420
Rent
-$5,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$239k
Closing costs
1%
$11,943
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,420
Total Expenses
$9,410
Mortgage P&I
175%
$5,981
Property Taxes
39%
$1,321
Home Insurance
13%
$438
HOA
1%
$28
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Millard/Elkhorn Whole house, 4 bedrooms! | $2,096 | $130 | 4 | 3 | 3.38 mi |
Elegant Escape-Fenced Yard, BBQ & Cozy Fire Pit! | $3,805 | $236 | 4 | 2 | 3.44 mi |
Happily Home 4BR West Omaha/Elkhorn Retreat | $4,643 | $288 | 4 | 2 | 3.48 mi |
Spacious Retreat in West Omaha 2 King 3 Queen Beds | $6,013 | $373 | 5 | 3 | 3.39 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