Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.81% first-year return on $234k initial cash invested.
-23.81%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,823
Rent
-$4,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,823
Total Expenses
$8,462
Mortgage P&I
133%
$5,095
Property Taxes
31%
$1,182
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Top Gun R&R: 4+ Bedrooms & 4 Bathrooms | $5,718 | $241 | 4 | 4 | 0.32 mi |
Furnished Home * 30+ Day *Travel Nurses & Military | $4,864 | $205 | 3 | 3 | 2.1 mi |
The Dream! Luxury Home By Norfolk Base | King Bed | $6,572 | $277 | 3 | 2.5 | 1.21 mi |
Cozy Bungalow minutes to NOB gate and Hospitals | $3,155 | $133 | 3 | 2 | 1.12 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