Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.17% first-year return on $188k initial cash invested.
-18.17%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$3,296
Rent
-$2,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,803
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,296
Total Expenses
$6,141
Mortgage P&I
116%
$3,839
Property Taxes
9%
$305
Home Insurance
9%
$280
HOA
4%
$135
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Firepit, BBQ, Patio Dining, 4br/3bath, Sleeps 12! | $1,882 | $119 | 4 | 3 | 1.68 mi |
Home Away from Home - Pet Friendly -Extended Stays | $1,471 | $93 | 4 | 3 | 1.81 mi |
Modern 4B3B｜FiberWiFi｜King Bed｜NearStrip | $3,828 | $242 | 4 | 3 | 1.88 mi |
Beautiful quiet 4 Bedroom home | $4,033 | $255 | 4 | 3 | 2.14 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