Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.86% first-year return on $62,079 initial cash invested.
-1.86%
Cash On Cash
6.4%
Cap Rate
1
DSCR
$2,405
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,405
Total Expenses
$2,501
Mortgage P&I
47%
$1,119
Property Taxes
6%
$154
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Darby Ranger House | $2,222 | $166 | 3 | 2 | 0.4 mi |
Sleeps 8 | FT Benning Contemporary Luxe Retreat | $3,172 | $237 | 3 | 2 | 0.5 mi |
Welcome! The Darby House is named for Colonel William O Darby | $2,262 | $169 | 3 | 2 | 0.63 mi |
Benning Graduation house | $1,914 | $143 | 3 | 2 | 0.64 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