Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $153k initial cash invested.
-16.67%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$4,358
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$122k
Closing costs
1%
$6,120
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,358
Total Expenses
$6,477
Mortgage P&I
69%
$3,025
Property Taxes
24%
$1,038
Home Insurance
5%
$219
HOA
2%
$103
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pickleball Paradise! 12 Miles from The Oasis. | $5,150 | $332 | 4 | 2.5 | 2.13 mi |
Sparkling Pool Getaway! Near Lake & Downtown Fun! | $4,173 | $269 | 4 | 2.5 | 2.3 mi |
Built for Crews | 1-Story · XL Yard ·Ample Parking | $2,730 | $176 | 4 | 2.5 | 1.94 mi |
Luxury 4BR/5BA House - Elegance & Comfort Combined | $2,885 | $186 | 4 | 4 | 1.93 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