Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.48% first-year return on $126k initial cash invested.
-7.48%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$4,184
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,400
Closing costs
1%
$4,870
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,184
Total Expenses
$4,971
Mortgage P&I
57%
$2,400
Property Taxes
9%
$385
Home Insurance
4%
$178
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Haven Retreat on Bichester Ct M#41913 | $4,831 | $209 | 4 | 2 | 0.98 mi |
Homey Bichester Gem w/ Fenced Yard & Patio G#41913 | $4,878 | $211 | 4 | 2 | 1.04 mi |
Plush 4BR Retreat w/ Main Floor Bedroom E#41913 | $4,785 | $207 | 4 | 2 | 1.12 mi |
Farmhouse by Shops at River Walk | $5,548 | $240 | 4 | 2 | 1.27 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