Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $118k initial cash invested.
-9.22%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,429
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,429
Total Expenses
$4,335
Mortgage P&I
64%
$2,205
Property Taxes
10%
$327
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunset Point-Riverfront,SwimSpa,1Gb WiFi,30 Min ND | $9,280 | $526 | 4 | 2 | 3.06 mi |
Peaceful Riverfront Home | $2,981 | $169 | 3 | 2.5 | 0.86 mi |
The Dahlia~countryside~3 BR~ND | $2,558 | $145 | 3 | 2 | 2.77 mi |
Elkhart Haven: Cozy Family Retreat | $3,599 | $204 | 3 | 2 | 2.96 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