Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.05% first-year return on $44,949 initial cash invested.
-0.05%
Cash On Cash
6.84%
Cap Rate
1.09
DSCR
$1,900
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $1,902 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$1,900
Total Expenses
$1,902
Mortgage P&I
43%
$820
Property Taxes
7%
$131
Home Insurance
2%
$39
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Windrift Cottage/Electric Works | $2,020 | $81 | 2 | 1 | 0.52 mi |
Spacious 2BR Retreat • Pet-Friendly & Cozy! | $2,270 | $91 | 2 | 1 | 0.6 mi |
Casa Folklore | $1,921 | $77 | 2 | 1 | 0.17 mi |
Free Parking-WIFI, Dntown Ft Wayne 2 Bdrm w/bkyard | $1,122 | $45 | 2 | 1 | 0.28 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