Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.31% first-year return on $57,390 initial cash invested.
-4.31%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$1,497
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
15%
$24,000
Cashflow
Total Income
$1,497
Total Expenses
$1,703
Mortgage P&I
53%
$794
Property Taxes
9%
$134
Home Insurance
4%
$56
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 4-bedroom house with WiFi, AC in lovely Buffalo | $1,789 | $147 | 4 | 1 | 0.28 mi |
Buffalo 4BR Home | 5 Beds, Near Airport & Downtown | $1,509 | $124 | 4 | 1 | 0.39 mi |
Inviting 3 bed apt in Buffalo | $706 | $58 | 3 | 1 | 0.44 mi |
Tuna Tuni House | $1,971 | $162 | 3 | 1 | 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