Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.24% first-year return on $129k initial cash invested.
-11.24%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$3,330
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,955
Closing costs
1%
$4,998
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,330
Total Expenses
$4,538
Mortgage P&I
74%
$2,464
Property Taxes
7%
$247
Home Insurance
5%
$175
HOA
2%
$54
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Just the Best Lakefront! With heated pool! | $5,490 | $361 | 4 | 2 | 0.64 mi |
Modern 4BR Getaway in Avondale | $3,452 | $227 | 4 | 2 | 0.65 mi |
Relax & Unwind in Quiet Cactus Cove -4 KING BEDS | $4,836 | $318 | 4 | 2 | 0.77 mi |
Avondale Abode: Pool, Lake Views & On-Site Fishing | $2,783 | $183 | 4 | 2.5 | 0.08 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