Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.91% first-year return on $70,878 initial cash invested.
-6.91%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$2,299
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,878
Downpayment
20%
$50,360
Closing costs
1%
$2,518
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,299
Total Expenses
$2,707
Mortgage P&I
56%
$1,291
Property Taxes
10%
$221
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 2+BR, Near UNL/Downtown | $1,305 | $55 | 3 | 1 | 0.61 mi |
Cozy capital casa - 3 bedrooms close to downtown | $3,250 | $137 | 3 | 1 | 0.19 mi |
Cozy Capital Quarters | $2,752 | $116 | 3 | 1 | 0.21 mi |
Charming 2 Bedroom Apt in Heart of Lincoln | $1,352 | $57 | 2 | 1 | 0.27 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