Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.42% first-year return on $85,395 initial cash invested.
-17.42%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$2,025
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,395
Downpayment
20%
$69,900
Closing costs
1%
$3,495
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,025
Total Expenses
$3,265
Mortgage P&I
85%
$1,719
Property Taxes
19%
$389
Home Insurance
6%
$122
HOA
3%
$63
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern RV Coachman near woods | $1,737 | $168 | 2 | 1 | 1.5 mi |
Luxury Coastal Retreat – First Time Listed | $5,067 | $490 | 3 | 2.5 | 4.41 mi |
Stylish RV in backyard, surrounded by nature | $1,789 | $173 | 1 | 1 | 1.55 mi |
upstairs apartment, private stay | $1,096 | $106 | 1 | 1 | 3.03 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