Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.08% first-year return on $90,885 initial cash invested.
-7.08%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$2,787
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,787
Total Expenses
$3,323
Mortgage P&I
58%
$1,606
Property Taxes
9%
$249
Home Insurance
4%
$114
HOA
1%
$17
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$697
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stanton Single Story, 4BR Sleeps 8+, Ranch | $4,015 | $165 | 4 | 2 | 1.56 mi |
Sunset Ranch - Fort Wayne | $2,239 | $92 | 3 | 2 | 0.39 mi |
Sweet Maple! Ranch House Sleeps 6+ 46835, Rad | $2,920 | $120 | 3 | 2 | 1.06 mi |
Shoaff Park Hideaway: Peaceful 3br near everything | $2,677 | $110 | 3 | 2 | 1.78 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