Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.57% first-year return on $185k initial cash invested.
-7.57%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$6,445
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$153k
Closing costs
1%
$7,647
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,445
Total Expenses
$7,610
Mortgage P&I
60%
$3,872
Property Taxes
5%
$326
Home Insurance
4%
$273
HOA
1%
$45
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suburban South Reno home 4/3 king suites | $10,539 | $462 | 4 | 3 | 0.32 mi |
DoubleFun@DoubleR 20min to Mt Rose 30min to Tahoe | $6,547 | $287 | 4 | 2.5 | 0.45 mi |
Spacious & Comfy ~ 5★ Location ~ ♛Royal Beds ~ 4BR | $8,327 | $365 | 4 | 3.5 | 0.51 mi |
Spacious -2 Story Reno Getaway | $12,684 | $556 | 4 | 3.5 | 0.57 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