Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.22% first-year return on $81,057 initial cash invested.
-2.22%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$3,240
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,057
Downpayment
20%
$54,340
Closing costs
1%
$2,717
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,240
Total Expenses
$3,390
Mortgage P&I
42%
$1,366
Property Taxes
11%
$370
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home, Up to 8 Guests, Coffee, Tea, &Snack Bar | $2,697 | $143 | 4 | 1 | 1.03 mi |
Pierce:Well Appointed Group Home w/ Kings & Queens | $4,356 | $231 | 4 | 2 | 0.59 mi |
Spacious Family Home with Fenced Yard | $3,998 | $212 | 4 | 2 | 1.5 mi |
Stylish Lofted w/ private driveway and garage | $4,715 | $250 | 3 | 2 | 1.18 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