Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.74% first-year return on $108k initial cash invested.
-4.74%
Cash On Cash
5.03%
Cap Rate
0.86
DSCR
$3,824
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,824
Total Expenses
$4,250
Mortgage P&I
51%
$1,945
Property Taxes
9%
$325
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cul-de-sac Comfort | $5,761 | $321 | 4 | 2 | 0.24 mi |
Modern Country Home - In the Heart of Rapid City | $4,199 | $234 | 4 | 2 | 0.34 mi |
Family & Pet Friendly•4bd/2ba• Centrally Located | $4,343 | $242 | 4 | 2 | 0.64 mi |
Entire house with garage | $3,194 | $178 | 3 | 2 | 0.13 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