Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.52% first-year return on $57,879 initial cash invested.
-4.52%
Cash On Cash
5.3%
Cap Rate
0.85
DSCR
$1,726
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,726
Total Expenses
$1,944
Mortgage P&I
57%
$988
Property Taxes
4%
$61
Home Insurance
4%
$66
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Midtown Retreat • Minutes to DT FtSmith | $2,761 | $178 | 3 | 2 | 0.39 mi |
Ballman Bungalow - renovated kitchen | $2,420 | $156 | 3 | 2 | 0.41 mi |
It's A Beauty! FUN Older home! | $1,660 | $107 | 3 | 2 | 0.3 mi |
Message for 2 bedroom discount! | $1,660 | $107 | 3 | 2 | 0.73 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