Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $434k initial cash invested.
-24.61%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$4,017
Rent
-$8,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,017
Total Expenses
$12,907
Mortgage P&I
243%
$9,744
Property Taxes
14%
$552
Home Insurance
17%
$682
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious home w/heated pool, spa. Close to sport complexes | $6,453 | $416 | 4 | 3.5 | 1.67 mi |
Child, Handicapable, Senior friendly Newer 4 bedroom | $2,684 | $173 | 4 | 3 | 0.96 mi |
Beautiful Home w/ Pool and Putting Green! | $5,802 | $374 | 4 | 3 | 1.08 mi |
NEW Spring Training retreat! | $5,507 | $355 | 4 | 3 | 1.75 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