Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.18% first-year return on $160k initial cash invested.
-22.18%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,218
Rent
-$2,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$5,171
Mortgage P&I
151%
$3,360
Property Taxes
13%
$292
Home Insurance
11%
$236
HOA
10%
$218
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vacation to remember! Powhatan Resort 4 BDR (12) | $3,468 | $380 | 4 | 4 | 1.32 mi |
Lots of room. 4BDR/4BA lock-off. Near attractions. | $3,522 | $386 | 4 | 4 | 1.32 mi |
Great location, great value! 4BDR for 12! Pools | $3,395 | $372 | 4 | 4 | 1.32 mi |
Kids love it! 4BDR (12) at Powhatan Resort | $3,468 | $380 | 4 | 4 | 1.32 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