Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.81% first-year return on $103k initial cash invested.
-8.81%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$2,957
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$74,960
Closing costs
1%
$3,748
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,957
Total Expenses
$3,711
Mortgage P&I
63%
$1,851
Property Taxes
8%
$242
Home Insurance
4%
$131
HOA
2%
$68
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Staycation - Game Room/ Huge Patio | $6,283 | $459 | 4 | 3 | 0.45 mi |
Chic OKC Retreat Near Lake Hefner -Family Friendly | $4,886 | $357 | 4 | 2.5 | 0.64 mi |
The Brady home near Lake Hefner | $1,957 | $143 | 3 | 2.5 | 0.45 mi |
That 70s house | $2,300 | $168 | 5 | 2.5 | 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