Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.34% first-year return on $212k initial cash invested.
-17.34%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$4,269
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,269
Total Expenses
$7,332
Mortgage P&I
103%
$4,387
Property Taxes
11%
$458
Home Insurance
7%
$313
HOA
3%
$125
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Parker Tudor Home 4 Bed 3.5 Bath Office | $4,446 | $203 | 4 | 3.5 | 2.1 mi |
Quiet and Comfortable Home in Parker | $2,913 | $133 | 4 | 2.5 | 1.29 mi |
Parker 5BR Home w/ Large Yard | $6,329 | $289 | 5 | 3.5 | 1.79 mi |
Spacious Home Near Old Town Parker/Tech Ctr | $7,249 | $331 | 5 | 3 | 0.58 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