Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.29% first-year return on $97,731 initial cash invested.
-0.29%
Cash On Cash
6.23%
Cap Rate
1.07
DSCR
$3,754
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,731
Downpayment
20%
$70,220
Closing costs
1%
$3,511
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,754
Total Expenses
$3,778
Mortgage P&I
45%
$1,698
Property Taxes
4%
$137
Home Insurance
4%
$142
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Trails – Hot Tub • Porch • Fenced Yard | $4,504 | $251 | 4 | 2 | 2.16 mi |
Getaway at Harpers Dairy! | $6,227 | $347 | 5 | 3 | 1.79 mi |
Home Away 4U: McCalla 3/2 Quiet One Level | $3,374 | $188 | 3 | 2 | 2.83 mi |
Healing House | $3,392 | $189 | 3 | 2 | 2.96 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