Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.43% first-year return on $102k initial cash invested.
-18.43%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,230
Rent
-$1,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $3,790 expenses = $1,560 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,620
Closing costs
1%
$3,981
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$3,790
Mortgage P&I
90%
$2,011
Property Taxes
26%
$569
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Lakeview | 3 Decks | Hot Tub | Game Room | $6,174 | $597 | 3 | 2 | 0.41 mi |
Navigate Stays Designer Light-Filled A-Frame | $0 | $0 | 3 | 3 | 0.22 mi |
Crestline Lake Home near Arrowheads | $3,682 | $356 | 3 | 3 | 0.28 mi |
Walk to Lake Gregory! 3BR/4BA with 2 king bedrooms | $3,258 | $315 | 3 | 3 | 0.47 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