Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.06% first-year return on $64,200 initial cash invested.
-2.06%
Cash On Cash
6.33%
Cap Rate
1
DSCR
$2,813
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,813
Total Expenses
$2,923
Mortgage P&I
41%
$1,158
Property Taxes
12%
$337
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$703
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Great Room, Fireplace, Nature in Backyard | $3,794 | $189 | 3 | 2 | 1.76 mi |
Cozy Home with Bonfire *30 mins from Detroit/AA | $3,232 | $161 | 3 | 1 | 1.5 mi |
Insurance & ALE Friendly | 3BR Plymouth Home | $3,172 | $158 | 3 | 1 | 1.56 mi |
Modern, renovated 3 BR home, convenient location! | $3,413 | $170 | 3 | 1 | 1.79 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