Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $59,250 initial cash invested.
-5.49%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$2,350
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,350
Total Expenses
$2,621
Mortgage P&I
47%
$1,112
Property Taxes
7%
$166
Home Insurance
3%
$79
HOA
6%
$136
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 BR Townhouse/Near Tram Trails | $2,623 | $112 | 2 | 2.5 | 1.99 mi |
Heart of Uptown - Marvel on Marble | $2,576 | $110 | 2 | 1.5 | 2.16 mi |
Balloon Route 66 | $3,255 | $139 | 2 | 1 | 1.07 mi |
Rustic Rooster Farmhouse Charm - 2BR,Sleeps 4 | $2,459 | $105 | 2 | 1 | 1.94 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