Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.22% first-year return on $125k initial cash invested.
-10.22%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$3,403
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$4,468
Mortgage P&I
72%
$2,460
Property Taxes
6%
$197
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Baldwin Bungalow Dwntwn Retreat w/ Private Hot Tub | $4,109 | $237 | 3 | 2.5 | 0.13 mi |
Discover Tranquil Elegance, Your Charming Retreat | $6,484 | $374 | 4 | 2 | 0.09 mi |
Pets Welcome ~ Private Fenced Yard ~ 2 bed/2 bath | $1,872 | $108 | 2 | 2 | 0.14 mi |
The Hideaway! | $5,236 | $302 | 4 | 2 | 0.16 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