Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $86,229 initial cash invested.
-7.81%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$2,347
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,347
Total Expenses
$2,908
Mortgage P&I
69%
$1,620
Property Taxes
2%
$47
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Little paradise in the forest! | $4,935 | $275 | 3 | 2 | 1.53 mi |
Luxury contemporary hidden gem | $3,769 | $210 | 3 | 2 | 0.76 mi |
Private, Quality, Secure 3-Bedroom Home | $2,835 | $158 | 3 | 2 | 1.36 mi |
Pool, space, privacy, location! | $2,943 | $164 | 3 | 2 | 0.67 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