Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $57,900 initial cash invested.
-12.35%
Cash On Cash
3.12%
Cap Rate
0.49
DSCR
$2,047
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $2,643 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,047
Total Expenses
$2,643
Mortgage P&I
49%
$1,008
Property Taxes
29%
$586
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy and comfortable. | $6,155 | $343 | 3 | 2 | 0.54 mi |
Beautiful , fully renovated | $3,625 | $202 | 3 | 2 | 0.74 mi |
4BR Dolton | Corp Ready | Pets Welcome | $4,361 | $243 | 3 | 2 | 0.95 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