Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.35% first-year return on $76,588 initial cash invested.
-1.35%
Cash On Cash
6.11%
Cap Rate
1.01
DSCR
$2,564
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,588
Downpayment
20%
$50,084
Closing costs
1%
$2,504
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$2,564
Total Expenses
$2,650
Mortgage P&I
49%
$1,259
Property Taxes
3%
$71
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Cabin With Private Lake | $2,670 | $209 | 3 | 3 | 5.92 mi |
Come visit this Private Lake get away! | $3,769 | $295 | 3 | 3.5 | 5.92 mi |
1800's Victorian Home ~SWAN House~ 5 miles off I65 | $1,801 | $141 | 3 | 1 | 3.64 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