Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $132k initial cash invested.
-11.46%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$3,659
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,659
Total Expenses
$4,921
Mortgage P&I
69%
$2,531
Property Taxes
11%
$402
Home Insurance
5%
$182
HOA
1%
$50
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New! Spacious Home 4BR 1st Floor Master RV Parking | $4,939 | $353 | 4 | 3.5 | 0.12 mi |
Luxury Vegas Stay-Game Loft+Putting Green 4BD 4BR | $5,415 | $387 | 4 | 3.5 | 0.17 mi |
Dual master home minutes to airport/strip/stadium | $4,281 | $306 | 4 | 3.5 | 0.35 mi |
Huge 3-Story Modern Home w/ Fireplace in Las Vegas | $3,708 | $265 | 4 | 3.5 | 0.49 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