Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $127k initial cash invested.
-9.36%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$3,723
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$97,660
Closing costs
1%
$4,883
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,723
Total Expenses
$4,710
Mortgage P&I
66%
$2,469
Property Taxes
8%
$281
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4bd-Huge Primary-Comfy-Coffee Bar-Gas FP-Cornhole | $4,735 | $278 | 4 | 2 | 0.59 mi |
1930s Queen Anne Historic Downtown Retreat | $4,020 | $236 | 4 | 2.5 | 0.23 mi |
Wisteria Garden | 1GB WIFI | Long-Stay Ready | $2,214 | $130 | 3 | 2 | 0.32 mi |
East Medford Home w/King bed & large shower | $2,282 | $134 | 3 | 2 | 0.67 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