Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.54% first-year return on $136k initial cash invested.
-13.54%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,029
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,029
Total Expenses
$4,567
Mortgage P&I
88%
$2,668
Property Taxes
8%
$247
Home Insurance
6%
$187
HOA
0%
$12
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Sweet Spring Hill! | $3,553 | $177 | 4 | 2 | 0.56 mi |
Beautiful Home With Heated Pool In A Nice Neighborhood | $2,670 | $133 | 3 | 2 | 0.52 mi |
Red Coach Retreat! Sleeps 12 with a heated pool! | $5,380 | $268 | 3 | 2 | 0.53 mi |
3 bedroom Pool home. Quiet Neighbourhood | $2,309 | $115 | 3 | 2 | 0.54 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