Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $105k initial cash invested.
-21.72%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$1,515
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,515 income − $3,411 expenses = $1,896 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,515
Total Expenses
$3,411
Mortgage P&I
147%
$2,221
Property Taxes
20%
$307
Home Insurance
10%
$155
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$379
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Lake Stevens Cottage | $2,874 | $135 | 2 | 1 | 0.2 mi |
The Sail Away Townhome | $4,642 | $218 | 2 | 1 | 0.51 mi |
Cozy Home Near Lake, Dining, Shops & EV Charger | $3,258 | $153 | 2 | 1.5 | 0.35 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