Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.34% first-year return on $167k initial cash invested.
-15.34%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,862
Rent
-$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,812
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,862
Total Expenses
$5,998
Mortgage P&I
86%
$3,325
Property Taxes
15%
$584
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
One-Story Comfort: Serene and Spacious 4bd/2bath | $5,001 | $274 | 4 | 2 | 1.33 mi |
Bright 4BR home for families & group-Kid Friendly | $8,377 | $459 | 4 | 2.5 | 0.35 mi |
4BR/2.5BA Home – Remote Work & Relaxation | $3,376 | $185 | 4 | 2.5 | 0.86 mi |
*Backyard Oasis With Hot Tub*King Bed*BBQ*Games | $7,063 | $387 | 4 | 3 | 1.62 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