Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.66% first-year return on $69,750 initial cash invested.
-6.66%
Cash On Cash
4.46%
Cap Rate
0.78
DSCR
$2,494
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,494
Total Expenses
$2,881
Mortgage P&I
52%
$1,309
Property Taxes
11%
$278
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled Apt in Tremont | $2,803 | $144 | 2 | 1 | 0.04 mi |
Saucy Suite - 2BR urban oasis in Tremont. | $3,348 | $172 | 2 | 1 | 0.1 mi |
Fragile Suite at Tremont GuestHouse | $3,212 | $165 | 2 | 1 | 0.1 mi |
Chic and Cozy Tremont Hangout - Extended Stay | $1,791 | $92 | 2 | 1 | 0.12 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