Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.31% first-year return on $130k initial cash invested.
-2.31%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$5,185
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,062
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,185
Total Expenses
$5,436
Mortgage P&I
49%
$2,560
Property Taxes
4%
$210
Home Insurance
3%
$178
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New! | Hot Tub | Sleeps 9 | Craft Zone | $6,115 | $359 | 4 | 2.5 | 1.03 mi |
Luxury Retreat- playhouse, hottub, firepit, garage | $5,110 | $300 | 3 | 3.5 | 0.17 mi |
Great 4 groups, Central Location, Thoughtful Hosts | $3,781 | $222 | 4 | 2.5 | 1.54 mi |
Mountain View, Spacious Home, 5 mins to Hill/Mall | $3,952 | $232 | 4 | 2 | 1.9 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