Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.32% first-year return on $70,479 initial cash invested.
-0.32%
Cash On Cash
6.63%
Cap Rate
1.08
DSCR
$2,951
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,951
Total Expenses
$2,970
Mortgage P&I
43%
$1,282
Property Taxes
6%
$183
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy North Columbus Home w/ BBQ area-Fort Moore | $2,254 | $130 | 3 | 2 | 0.16 mi |
Columbus Cozy Retreat | $3,138 | $181 | 3 | 2 | 0.17 mi |
Large Yard, Cabin in the Woods! - Columbus Retreat | $2,774 | $160 | 3 | 2 | 0.18 mi |
Ft. Benning Home with Fenced Yard 3bd/2ba | $2,341 | $135 | 3 | 2 | 0.36 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