Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.16% first-year return on $50,829 initial cash invested.
-3.16%
Cash On Cash
5.96%
Cap Rate
0.94
DSCR
$1,819
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$1,819
Total Expenses
$1,953
Mortgage P&I
54%
$980
Property Taxes
2%
$34
Home Insurance
4%
$65
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Convenient, Comfortable, & Pet Friendly! | $2,643 | $158 | 2 | 1 | 0.33 mi |
Cozy residential home in Decatur. | $2,526 | $151 | 2 | 1 | 0.34 mi |
Stylish 2BR in Decatur | Big Deck • Pets OK • Quie | $2,325 | $139 | 2 | 1 | 0.39 mi |
DITCH THE HOTEL - Nice 2 BR home - Decatur. | $2,125 | $127 | 2 | 1 | 0.74 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