Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.93% first-year return on $90,591 initial cash invested.
-6.93%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$2,819
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,591
Downpayment
20%
$63,420
Closing costs
1%
$3,171
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,819
Total Expenses
$3,342
Mortgage P&I
56%
$1,566
Property Taxes
11%
$310
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy & quiet Grand Blanc retreat near Fenton | $3,597 | $215 | 3 | 2 | 3.87 mi |
Central Charm Stay | $3,195 | $191 | 5 | 2 | 4.73 mi |
Enjoy this cozy 3 bedroom Brookgate home | $2,911 | $174 | 3 | 1.5 | 2.98 mi |
Spacious 3 Bedroom 1 bath Close to Everything! | $2,376 | $142 | 3 | 1 | 4.02 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