Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.91% first-year return on $91,353 initial cash invested.
-0.91%
Cash On Cash
6.2%
Cap Rate
1.05
DSCR
$3,716
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$3,785
Mortgage P&I
46%
$1,725
Property Taxes
4%
$150
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Misty Mornings | Quiet retreat | 10 miles to OU | $5,288 | $305 | 3 | 3 | 2.65 mi |
Welcome Home to Comfort and Convenience in Norman! | $3,086 | $178 | 3 | 3 | 3.02 mi |
“Steele” only 3 miles to OU! | $4,924 | $284 | 4 | 2 | 2.81 mi |
The Ladera Lane Retreat | $3,901 | $225 | 4 | 2 | 3.66 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