Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $147k initial cash invested.
-18.36%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,946
Rent
-$2,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$5,200
Mortgage P&I
105%
$3,087
Property Taxes
15%
$437
Home Insurance
7%
$220
HOA
1%
$42
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful home in the center of Lafayette | $5,527 | $308 | 3 | 3 | 1.9 mi |
Front porch living close to the hospital(s). 3/2.5 | $2,243 | $125 | 3 | 2.5 | 1.45 mi |
Designer Townhaus | River Ranch & Hospitals | $2,351 | $131 | 3 | 2.5 | 1.68 mi |
Modern 3BR/2.5BA Townhome • Heart of Town | $3,284 | $183 | 3 | 2.5 | 1.73 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