Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.37% first-year return on $418k initial cash invested.
-23.37%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,244
Rent
-$8,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,244
Total Expenses
$13,379
Mortgage P&I
176%
$9,248
Property Taxes
17%
$874
Home Insurance
13%
$656
HOA
2%
$83
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Mountain View Villa! | $9,720 | $415 | 4 | 3.5 | 3.98 mi |
Spacious Home w/Game Room, Covered Deck +Peloton | $7,799 | $333 | 4 | 3 | 1.49 mi |
Vista House - Newly Remodeled 4 Bedroom | $6,253 | $267 | 4 | 3 | 4.23 mi |
Green House | $5,387 | $230 | 3 | 3.5 | 3.21 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