Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.76% first-year return on $122k initial cash invested.
-8.76%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,158
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,158
Total Expenses
$5,048
Mortgage P&I
59%
$2,445
Property Taxes
11%
$444
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern River Getaway | Hot Tub & Designer Interior | $5,186 | $275 | 3 | 2 | 0.92 mi |
Quiet Oasis with Pool/Hot Tub just off Riverfront | $5,356 | $284 | 3 | 2 | 1.05 mi |
Chic 3BR/2BA Retreat: Adventure & Eas | $4,526 | $240 | 3 | 2 | 1.1 mi |
Charming 3BR/2BA w/ Style, Adventure & Convenience | $4,432 | $235 | 3 | 2 | 1.14 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