Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.64% first-year return on $78,354 initial cash invested.
-4.64%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$2,937
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,240
Mortgage P&I
49%
$1,444
Property Taxes
10%
$287
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New, Spacious, Quiet Family Home | $2,376 | $142 | 3 | 2.5 | 1.52 mi |
Relax in Style! NEW to West Fargo! | $4,902 | $293 | 3 | 2.5 | 1.68 mi |
One Level Living - NO Stairs! | $3,195 | $191 | 3 | 2 | 1.04 mi |
Entire home in West Fargo | $3,045 | $182 | 3 | 2 | 1.47 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