Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.64% first-year return on $76,023 initial cash invested.
-7.64%
Cash On Cash
4.25%
Cap Rate
0.72
DSCR
$2,445
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,445
Total Expenses
$2,929
Mortgage P&I
56%
$1,364
Property Taxes
12%
$294
Home Insurance
4%
$97
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Moore 2 story home | $2,088 | $132 | 3 | 2.5 | 0.34 mi |
Cozy, groovy and modern 70s home | $2,119 | $134 | 3 | 2 | 0.47 mi |
The "Delightful Gathering" 3 King beds, kids room, 3 bathrooms, spacious! | $3,068 | $194 | 4 | 3 | 0.35 mi |
Peaceful pet friendly home near OKC and more! | $2,040 | $129 | 2 | 2 | 0.2 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