Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.84% first-year return on $109k initial cash invested.
-20.84%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$2,283
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$4,182
Mortgage P&I
95%
$2,165
Property Taxes
34%
$770
Home Insurance
7%
$152
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central • Updated • Fireplace • Garage | $4,544 | $180 | 3 | 2.5 | 1.09 mi |
Minutes to Polaris Mall, New Stainless Steel Appliances + Flooring, Spacious 3bd | $7,448 | $295 | 3 | 2.5 | 1.79 mi |
Polaris 3 bed 2.5 bath + quick access i71 & i270 | $3,711 | $147 | 3 | 2.5 | 1.88 mi |
11 Mi to Dtwn Columbus: Group Retreat w/ Fire Pit! | $3,661 | $145 | 3 | 1.5 | 1.91 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