Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.45% first-year return on $91,437 initial cash invested.
-7.45%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$3,101
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,437
Downpayment
20%
$69,940
Closing costs
1%
$3,497
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$3,669
Mortgage P&I
56%
$1,752
Property Taxes
10%
$305
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Red Bud House | $4,013 | $194 | 3 | 2 | 1.04 mi |
The Hideaway | $4,902 | $237 | 3 | 2 | 1.36 mi |
Large home with Separate Apartment & Private Pool | $6,846 | $331 | 4 | 3 | 1.39 mi |
Comfy Cozy - Family Friendly - Pet Passionate | $4,054 | $196 | 3 | 2 | 2.12 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