Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.2% first-year return on $81,057 initial cash invested.
-3.2%
Cash On Cash
5.63%
Cap Rate
0.93
DSCR
$3,109
Rent
-$216
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
$3,109
Total Expenses
$3,325
Mortgage P&I
44%
$1,366
Property Taxes
12%
$370
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pierce:Well Appointed Group Home w/ Kings & Queens | $4,356 | $231 | 4 | 2 | 0.59 mi |
Stylish Lofted w/ private driveway and garage | $4,601 | $244 | 3 | 2 | 1.18 mi |
Park Place:Long Private Driveway/Comfortable Beds! | $3,527 | $187 | 3 | 2 | 1.5 mi |
Douglas:Open Kitchen/ Garage/Sleeps 5 | $3,376 | $179 | 3 | 2 | 0.83 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