Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $270k initial cash invested.
-18.62%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$6,248
Rent
-$4,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,248
Total Expenses
$10,434
Mortgage P&I
97%
$6,069
Property Taxes
13%
$819
Home Insurance
7%
$420
HOA
2%
$127
Property Management
15%
$937
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,562
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wedgwood Kid-Friendly Home by UW! | $5,971 | $302 | 3 | 2 | 0.61 mi |
Private Roosevelt Home • Light Rail • A/C • Yard | $5,437 | $275 | 3 | 2 | 0.45 mi |
Green Lake Oasis with Loft + Outdoor Fireplace | $5,437 | $275 | 3 | 2 | 0.59 mi |
Modern Ravenna [4B /3.5Ba +AC @ Roosevelt Station] | $7,869 | $398 | 3 | 3.5 | 0.48 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