Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.84% first-year return on $124k initial cash invested.
-2.84%
Cash On Cash
5.59%
Cap Rate
0.95
DSCR
$4,676
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,676
Total Expenses
$4,969
Mortgage P&I
50%
$2,319
Property Taxes
5%
$236
Home Insurance
4%
$166
HOA
0%
$4
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful and Pristine Fort Collins Townhouse | $7,524 | $399 | 4 | 3 | 0.71 mi |
Hive Away From Home | $6,072 | $322 | 4 | 3 | 1.87 mi |
The Buddhas House | $6,808 | $361 | 4 | 3 | 2.07 mi |
Cozy home in Fort Collins | $4,903 | $260 | 3 | 2 | 1.25 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