Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.58% first-year return on $143k initial cash invested.
-18.58%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$3,417
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,651
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,417
Total Expenses
$5,626
Mortgage P&I
80%
$2,723
Property Taxes
30%
$1,035
Home Insurance
6%
$206
HOA
1%
$21
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The House at 196 | $4,341 | $223 | 4 | 3 | 4.91 mi |
Beautiful Furnished Entire Home | $3,543 | $182 | 4 | 2.5 | 4.23 mi |
4 Mi to Capitol: Spacious Springfield Home w/ Deck | $4,477 | $230 | 4 | 2.5 | 4.54 mi |
Charming Quiet West-Side Escape | $3,679 | $189 | 4 | 2.5 | 4.64 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