Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.3% first-year return on $112k initial cash invested.
-2.3%
Cash On Cash
5.79%
Cap Rate
0.98
DSCR
$4,413
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,380
Closing costs
1%
$4,469
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,413
Total Expenses
$4,627
Mortgage P&I
50%
$2,195
Property Taxes
4%
$155
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,103
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic, Clean, Private Backyard | $3,564 | $189 | 3 | 2 | 0.43 mi |
Family fun home with pool near Heritage park | $5,450 | $289 | 3 | 2 | 0.87 mi |
Peaceful & Modern 3 BR Las Vegas Home w/ Hot Tub! | $4,696 | $249 | 3 | 2 | 0.92 mi |
Single-Story 3BR w/ Pool, Hot Tub, Firepit & Grill | $6,487 | $344 | 3 | 2 | 1.13 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