Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.95% first-year return on $79,950 initial cash invested.
-6.95%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,394
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,857
Mortgage P&I
62%
$1,475
Property Taxes
5%
$130
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home- Travel Nurses | $1,705 | $89 | 3 | 2 | 0.41 mi |
Your Home a Mile Away — Campus & Hospital Nearby | $1,763 | $92 | 3 | 2 | 1.23 mi |
Sports Complex Bungalow on White | $1,878 | $98 | 3 | 2 | 1.26 mi |
Black Pearl Rock Hill | $2,223 | $116 | 3 | 1 | 0.99 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