Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $135k initial cash invested.
-6.97%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$4,905
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,280
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,905
Total Expenses
$5,688
Mortgage P&I
53%
$2,594
Property Taxes
11%
$535
Home Insurance
4%
$188
HOA
0%
$17
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,226
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Colonial Home (Executive or Family Rental) | $3,733 | $208 | 4 | 2.5 | 2.37 mi |
#1 LUX 4 Bed, Private Yard W/ Pickleball+ B-ball | $6,496 | $362 | 4 | 2.5 | 1.49 mi |
Modern Contemporary Farmhouse | $5,832 | $325 | 4 | 2.5 | 3.26 mi |
Lux 2,800 SF Rochester Hills Home | $9,422 | $525 | 4 | 2.5 | 2.95 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