Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $101k initial cash invested.
-20.85%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$2,749
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$84,560
Closing costs
1%
$4,228
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,749
Total Expenses
$4,500
Mortgage P&I
77%
$2,116
Property Taxes
13%
$369
Home Insurance
6%
$163
HOA
19%
$533
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blue Fence Inn - Dog Friendly & Hot Tub Spa! | $5,087 | $223 | 2 | 2 | 1.22 mi |
Comfortable Clean Condo - Monthly Rental | $2,532 | $111 | 2 | 2 | 1.54 mi |
15 mins from Airport Spiral Staircase | $2,464 | $108 | 1 | 2 | 0.44 mi |
Historic Cape Cod Farmhouse | $2,966 | $130 | 3 | 2 | 1.7 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