Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.54% first-year return on $57,648 initial cash invested.
-1.54%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$2,169
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$2,243
Mortgage P&I
46%
$1,001
Property Taxes
6%
$135
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rustic Elegant House in Lawton | $2,497 | $152 | 3 | 2 | 0.06 mi |
Quiet Family Friendly Home - Garage & Office | $2,135 | $130 | 3 | 2 | 0.21 mi |
Ft. Sill-5miles/9-Guests/5-QBED/2FBA/Pet Welcome! | $2,332 | $142 | 3 | 2 | 0.21 mi |
Crystal Hills Retreat | $1,248 | $76 | 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