Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.51% first-year return on $66,105 initial cash invested.
-2.51%
Cash On Cash
6.12%
Cap Rate
0.97
DSCR
$2,671
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,105
Downpayment
20%
$40,100
Closing costs
1%
$2,005
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$2,671
Total Expenses
$2,809
Mortgage P&I
39%
$1,054
Property Taxes
14%
$384
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy 4-Bed 7 Min to GM Plant Perfect for Workers | $3,144 | $152 | 4 | 2 | 3.06 mi |
Spacious 3 Bedroom 1 bath Close to Everything! | $2,937 | $142 | 3 | 1 | 2.47 mi |
3 bed 2 bath close 2 Downtown, airport & GM Plant | $2,544 | $123 | 3 | 2 | 3.04 mi |
Cozy 3BR Home • Sleeps 6 • Fast WiFi • Superhost | $3,371 | $163 | 3 | 1.5 | 3.39 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