Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $71,892 initial cash invested.
-10.78%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$2,006
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,006
Total Expenses
$2,652
Mortgage P&I
73%
$1,456
Property Taxes
7%
$131
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Private Cottage by Downtown. Queen beds | $3,043 | $115 | 2 | 1 | 0.29 mi |
Homey Private Unit in the Heart of Caldwell | $1,879 | $71 | 2 | 1 | 0.32 mi |
Belmont Place#1- Home in the Heart of Caldwell | $2,673 | $101 | 2 | 1 | 0.58 mi |
Clean, Recently Remodeled (Perfect 4 Long Stays) | $2,249 | $85 | 2 | 1.5 | 0.56 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