Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.23% first-year return on $169k initial cash invested.
-21.23%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$3,299
Rent
-$2,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,299
Total Expenses
$6,287
Mortgage P&I
101%
$3,324
Property Taxes
31%
$1,034
Home Insurance
7%
$242
HOA
3%
$103
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4BR/5BA House - Elegance & Comfort Combined | $2,659 | $186 | 4 | 4 | 1.79 mi |
Farmhouse Retreat|HOT TUB |Spanishpool, Basketball | $6,390 | $447 | 3 | 2 | 1.47 mi |
Modern Oasis | $4,346 | $304 | 3 | 2 | 2.31 mi |
Pickleball Paradise! 12 Miles from The Oasis. | $4,675 | $327 | 4 | 2.5 | 2.1 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