Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.72% first-year return on $75,525 initial cash invested.
-1.72%
Cash On Cash
5.74%
Cap Rate
1.01
DSCR
$3,152
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,152
Total Expenses
$3,260
Mortgage P&I
45%
$1,430
Property Taxes
7%
$209
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous, Newly Constructed Private Guest House VA | $1,931 | $92 | 1 | 1 | 0.28 mi |
Eclectic Designer Retreat Near UofR + Peloton Bike | $4,638 | $221 | 3 | 1 | 0.37 mi |
Patterson Place | $2,518 | $120 | 3 | 1 | 0.42 mi |
Best location in town! | $4,030 | $192 | 3 | 1.5 | 0.3 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