Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2% first-year return on $68,400 initial cash invested.
-2%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$2,604
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$2,718
Mortgage P&I
46%
$1,208
Property Taxes
7%
$176
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Home W/ Hot Tub 3 Min From Casino | $1,857 | $109 | 2 | 1 | 0.31 mi |
3BR Gem Near Rivers Casino | Comfort & Convenience | $3,066 | $180 | 3 | 1 | 0.67 mi |
4 Mi to Dtwn: Home w/ Fenced Yard in Portsmouth! | $3,781 | $222 | 3 | 1 | 0.68 mi |
Walk to the Casino! Sleeps 8, close to everything | $3,134 | $184 | 3 | 2 | 0.59 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