Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.58% first-year return on $99,600 initial cash invested.
-0.58%
Cash On Cash
6.55%
Cap Rate
1.08
DSCR
$5,025
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,025
Total Expenses
$5,073
Mortgage P&I
36%
$1,813
Property Taxes
14%
$697
Home Insurance
3%
$126
HOA
1%
$25
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Delight 4Br2Ba|Pets OK|Fenced in yard|Extended | $3,898 | $178 | 4 | 2 | 1.95 mi |
Gorgeous & Spacious 4br2.5ba Home| Fenced in Yard | $3,854 | $176 | 4 | 2.5 | 0.76 mi |
4 Bdrm 2 Bath, Private Swim Spa, Hot Tub, Big Yard | $6,307 | $288 | 4 | 2 | 2.33 mi |
Large Comfy 4BR Retreat/Great Location ~Fam/Group | $4,139 | $189 | 4 | 2.5 | 0.52 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