Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $170k initial cash invested.
-7.03%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$5,851
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,851 income − $6,846 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,851
Total Expenses
$6,846
Mortgage P&I
59%
$3,474
Property Taxes
5%
$320
Home Insurance
4%
$243
HOA
0%
$0
Property Management
15%
$878
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,463
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe Spacious Home Near Parks Fully Equipped | $3,866 | $223 | 4 | 3 | 0.99 mi |
Luxury finishes, Gated area. Cul-de-sac & Private | $3,242 | $187 | 4 | 3 | 1.53 mi |
1 Acre Home & Guesthouse | Heated Pool | Gated | $12,032 | $694 | 4 | 3 | 1.4 mi |
Riverside Views & Pool Retreat | $6,502 | $375 | 4 | 2.5 | 1.3 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