Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.58% first-year return on $76,800 initial cash invested.
-6.58%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,516
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,937
Mortgage P&I
55%
$1,391
Property Taxes
10%
$240
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 3 Bedroom Townhouse - Prime Location | $2,920 | $128 | 3 | 1.5 | 0.98 mi |
Cozy 3BR Ranch in Florissant | $3,833 | $168 | 3 | 1 | 1.52 mi |
Casa Cul De Sac | $2,669 | $117 | 4 | 2 | 1.62 mi |
Charming North County 3BR Ranch | $4,152 | $182 | 4 | 1.5 | 0.52 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