Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13% first-year return on $192k initial cash invested.
-13%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$5,634
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,634
Total Expenses
$7,712
Mortgage P&I
72%
$4,057
Property Taxes
12%
$672
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular Home with Incredible Views | $9,255 | $483 | 4 | 3.5 | 1.4 mi |
Luxury Rapid City Home #2 | $6,669 | $348 | 4 | 3 | 1.32 mi |
Executive Golf Course Home, Family Friendly | $5,806 | $303 | 4 | 3 | 1.36 mi |
Refreshing Rapid City Home | $5,672 | $296 | 4 | 3 | 1.45 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