Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.39% first-year return on $134k initial cash invested.
-9.39%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$4,229
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,226
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,229
Total Expenses
$5,276
Mortgage P&I
61%
$2,576
Property Taxes
11%
$485
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House with great location! | $4,389 | $185 | 4 | 2 | 0.63 mi |
Serene Haven Retreat on Bichester Ct M#41913 | $4,959 | $209 | 4 | 2 | 1.16 mi |
Homey Bichester Gem w/ Fenced Yard & Patio G#41913 | $5,006 | $211 | 4 | 2 | 1.21 mi |
Plush 4BR Retreat w/ Main Floor Bedroom E#41913 | $4,911 | $207 | 4 | 2 | 1.29 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