Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.96% first-year return on $85,179 initial cash invested.
-4.96%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$3,181
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,181
Total Expenses
$3,533
Mortgage P&I
50%
$1,597
Property Taxes
9%
$298
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peace on the Prairie | $2,844 | $170 | 3 | 2 | 1.16 mi |
Private Spacious Family Home | $2,827 | $169 | 3 | 2 | 1.18 mi |
3-bedroom twin home in fabulous Fargo with WiFi, AC. Start your adventure | $4,918 | $294 | 3 | 2 | 1.28 mi |
Brand new beautiful home | $2,811 | $168 | 3 | 2.5 | 0.5 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