Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.32% first-year return on $64,725 initial cash invested.
-1.32%
Cash On Cash
6.41%
Cap Rate
1.03
DSCR
$2,596
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,725
Downpayment
20%
$44,500
Closing costs
1%
$2,225
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$2,667
Mortgage P&I
44%
$1,155
Property Taxes
7%
$189
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great Location! Cozy family home in young city | $2,152 | $116 | 3 | 2.5 | 1.58 mi |
Modern Farmhouse of Westland | $2,227 | $120 | 3 | 1 | 1.47 mi |
Master KING, GiG WiFi, Theater, PONG, Piano | $2,505 | $135 | 3 | 2 | 1.73 mi |
3BR House Cozy & Comfy Hidden gem n Detroit suburb | $2,894 | $156 | 3 | 1.5 | 1.95 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