Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.68% first-year return on $80,895 initial cash invested.
-0.68%
Cash On Cash
6.26%
Cap Rate
1.06
DSCR
$3,272
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,318
Mortgage P&I
45%
$1,477
Property Taxes
5%
$165
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR 2BA New Modern Farmhouse w/ Fireplace | $3,242 | $164 | 3 | 2 | 0.56 mi |
Southern Charm|Broadmoor|7 Beds | $2,966 | $150 | 3 | 2 | 0.63 mi |
Clean 3 bedroom and 2 bath home. | $2,017 | $102 | 3 | 2 | 0.72 mi |
Mid-city getaway | $3,104 | $157 | 4 | 3 | 0.72 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