Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.07% first-year return on $129k initial cash invested.
-4.07%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$4,986
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100k
Closing costs
1%
$5,009
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,986
Total Expenses
$5,424
Mortgage P&I
50%
$2,476
Property Taxes
8%
$386
Home Insurance
3%
$170
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Prairie Hill Parallel | $9,580 | $508 | 4 | 2 | 2.67 mi |
Appleton Wooded Oasis - Hot Tub-6 Star Hospitality | $6,148 | $326 | 3 | 2.5 | 2.45 mi |
Renovated Farmhouse with Game Barn & Firepit Fun | $7,185 | $381 | 4 | 2 | 3.06 mi |
Home away from home | $6,091 | $323 | 4 | 2.5 | 2.51 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