Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $192k initial cash invested.
-17.51%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,605
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,605
Total Expenses
$6,403
Mortgage P&I
109%
$3,939
Property Taxes
13%
$454
Home Insurance
8%
$280
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House w/ Game Room, Kids Room & big yard sleeps 11 | $4,709 | $258 | 4 | 2 | 1.63 mi |
Stunning w/ Dual Master Suites | $5,493 | $301 | 4 | 3 | 0.79 mi |
Pet Friendly-Game Room- BBQ | $4,398 | $241 | 4 | 3 | 1.85 mi |
Massive 4BR Getaway | 3 Living Rooms + Fenced Yard | $3,760 | $206 | 4 | 3 | 1.64 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