Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.37% first-year return on $135k initial cash invested.
-11.37%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$3,985
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,985
Total Expenses
$5,267
Mortgage P&I
71%
$2,816
Property Taxes
9%
$340
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
MODERN RETREAT Prime location, On golf course | $3,711 | $200 | 3 | 2.5 | 1.19 mi |
Bright and Spacious Home in Prime Location! | $3,544 | $191 | 3 | 2 | 0.84 mi |
Gorgeous & Cozy Home 3BR/2BA by shops & freeway | $3,136 | $169 | 3 | 2 | 1.24 mi |
Casa Laju | $3,618 | $195 | 3 | 2 | 1.25 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