Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.38% first-year return on $156k initial cash invested.
-19.38%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,033
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$126k
Closing costs
1%
$6,283
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,033
Total Expenses
$4,551
Mortgage P&I
149%
$3,024
Property Taxes
13%
$260
Home Insurance
11%
$227
HOA
3%
$65
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 Story Summerlin home | $2,770 | $99 | 4 | 2.5 | 0.32 mi |
Tranquil 3 bed/3 bath in Summerlin Family Friendly | $2,435 | $87 | 3 | 3 | 0.6 mi |
The Cozy Vacation Place ! | $2,463 | $88 | 3 | 2 | 0.16 mi |
Your perfect cozy 3 bedrooms, 2 bathrooms, fully furnished! | $3,162 | $113 | 3 | 2 | 0.26 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