Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.83% first-year return on $82,869 initial cash invested.
-0.83%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$3,663
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$3,720
Mortgage P&I
42%
$1,528
Property Taxes
7%
$260
Home Insurance
3%
$108
HOA
2%
$65
Property Management
15%
$549
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy*Modern*3 Kings* central location | $3,005 | $130 | 3 | 2 | 0.26 mi |
Modern Luxury-South Tulsa-Newly Furnished | $4,022 | $174 | 3 | 2 | 0.45 mi |
The Erie Home: Warm and Spacious in South Tulsa | $4,670 | $202 | 4 | 3 | 0.68 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