Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.2% first-year return on $145k initial cash invested.
-12.2%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$4,070
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$116k
Closing costs
1%
$5,780
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,070
Total Expenses
$5,548
Mortgage P&I
73%
$2,952
Property Taxes
11%
$428
Home Insurance
5%
$214
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Peaceful Place, at ORU | $4,689 | $328 | 4 | 4 | 0.99 mi |
South Tulsa / ORU/St.Francis/Mabee Center/ | $4,589 | $321 | 4 | 3.5 | 0.76 mi |
Relaxing Poolside Retreat |Tulsa | $3,960 | $277 | 4 | 3.5 | 2.09 mi |
Tulsa Gem 4/3 Pool, Grill, Midtown!!! | $4,875 | $341 | 4 | 3 | 1.93 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