Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.58% first-year return on $121k initial cash invested.
-6.58%
Cash On Cash
4.49%
Cap Rate
0.77
DSCR
$3,882
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,040
Closing costs
1%
$4,602
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,882
Total Expenses
$4,544
Mortgage P&I
57%
$2,230
Property Taxes
7%
$266
Home Insurance
4%
$166
HOA
1%
$20
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New-Bright-Stylish-City Ctr 4 Bd Home w/office | $4,711 | $242 | 4 | 3 | 0.43 mi |
Charming Nelson Rd Ranch | $1,713 | $88 | 4 | 2 | 0.5 mi |
Fish, Golf, Explore: Home 3 Mi to Prien Lake Park! | $4,010 | $206 | 4 | 2 | 0.59 mi |
Modern 3 Bedroom Home 5 Min From Casinos & Golf | $4,828 | $248 | 3 | 2.5 | 0.44 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