Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.96% first-year return on $160k initial cash invested.
-7.96%
Cash On Cash
4.25%
Cap Rate
0.74
DSCR
$5,674
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,756
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,674
Total Expenses
$6,735
Mortgage P&I
57%
$3,229
Property Taxes
10%
$541
Home Insurance
4%
$242
HOA
0%
$0
Property Management
15%
$851
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,418
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Fan District Stay | 3BR Comfort | $6,640 | $370 | 3 | 3 | 0.17 mi |
Nicely renovated 3 bed 3 bath | $6,102 | $340 | 3 | 3 | 0.21 mi |
3 Bed/3 Bath Spacious House - centrally located! | $4,881 | $272 | 3 | 3 | 0.22 mi |
Guest Favorite in Fan District | Spacious + Clean | $5,043 | $281 | 3 | 3 | 0.23 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