Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.09% first-year return on $79,545 initial cash invested.
-6.09%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$3,080
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,080
Total Expenses
$3,484
Mortgage P&I
42%
$1,301
Property Taxes
19%
$572
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire 5 bedroom home by shopping and restaurants. | $3,209 | $137 | 5 | 2 | 1.59 mi |
Entire 3 Bedroom Home, Quiet & Safe Neighborhood | $2,155 | $92 | 3 | 2 | 1.63 mi |
The Suburban Escape | 3BD Perfect for Travel | $4,005 | $171 | 3 | 1.5 | 0.74 mi |
Adorable 3 bdrm ranch home in the heart of Peoria! | $3,185 | $136 | 3 | 1 | 1.69 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