Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.01% first-year return on $113k initial cash invested.
-10.01%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$3,170
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,170
Total Expenses
$4,115
Mortgage P&I
68%
$2,153
Property Taxes
9%
$291
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Edmond 4 Bd/2.5Bth | $2,866 | $152 | 4 | 2.5 | 0.37 mi |
4Bed Remodeled Luxe Pool House | $5,790 | $307 | 4 | 2.5 | 0.49 mi |
Chic 4BR Retreat - Big Backyard | $4,526 | $240 | 4 | 2.5 | 0.65 mi |
Tranquil Updated 3Bed Pool Home | $5,469 | $290 | 3 | 2.5 | 0.66 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