Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $362k initial cash invested.
-14.77%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$9,271
Rent
-$4,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,271
Total Expenses
$13,732
Mortgage P&I
89%
$8,271
Property Taxes
5%
$436
Home Insurance
6%
$574
HOA
0%
$0
Property Management
15%
$1,391
CapEx
4%
$371
Vacancy
0%
$0
Maintenance
4%
$371
Other
25%
$2,318
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bella Vita, Majestic Gated Resort | $8,206 | $391 | 3 | 3.5 | 0.76 mi |
Bella Vita,Majestic Resort w/ Bungalow Pool House | $9,591 | $457 | 4 | 4.5 | 0.63 mi |
Hidden Gem: Pool Slide/Game Room/Mini Golf & More! | $16,097 | $767 | 4 | 3 | 0.77 mi |
The Retreat: Game Room, Pool Table, Pool & Hot tub | $14,209 | $677 | 4 | 2.5 | 0.61 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