Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $97,479 initial cash invested.
-7.72%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$3,110
Rent
-$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,110
Total Expenses
$3,737
Mortgage P&I
56%
$1,741
Property Taxes
12%
$382
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Elegant Oasis @ Reynoldsburg | $3,952 | $183 | 4 | 2.5 | 1.03 mi |
Spacious Ranch Home in Quiet Neighborhood | $2,743 | $127 | 4 | 2 | 1.64 mi |
SFH Brick Ranch | Garage | Large Yard | $2,937 | $136 | 4 | 2 | 1.68 mi |
Ranch with Garage & Fenced Yard on Quiet Street | $2,872 | $133 | 4 | 2 | 1.73 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