Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.94% first-year return on $97,479 initial cash invested.
-2.94%
Cash On Cash
5.74%
Cap Rate
0.94
DSCR
$3,469
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,469
Total Expenses
$3,708
Mortgage P&I
51%
$1,773
Property Taxes
4%
$148
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midtown 4BDR Home - Mid Century Paradise! | $2,911 | $165 | 4 | 2.5 | 0.58 mi |
Pet Friendly 6 Guest Stay w/Yard | $3,317 | $188 | 3 | 2 | 0.06 mi |
Midtown kid/pet friendly home; Beautiful backyard | $3,722 | $211 | 4 | 2 | 0.39 mi |
Nestled Family Haven! close to everything | $3,722 | $211 | 4 | 2 | 0.6 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