Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.09% first-year return on $83,436 initial cash invested.
-2.09%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$3,638
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,783
Mortgage P&I
42%
$1,540
Property Taxes
11%
$390
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Two Full Bathrooms • King Bed • 3 bedrooms | $2,823 | $160 | 3 | 2 | 1.24 mi |
Ping Pong, Pool Table, Fitness Gym, Karaoke | $5,663 | $321 | 3 | 2 | 1.81 mi |
House on the Ledge | $4,111 | $233 | 3 | 2 | 1.94 mi |
Fireplace! Fully Fenced! Grill! Attached Garage! | $3,669 | $208 | 3 | 2 | 1.99 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