Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.82% first-year return on $97,479 initial cash invested.
-5.82%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$2,800
Rent
-$473
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,800
Total Expenses
$3,273
Mortgage P&I
63%
$1,762
Property Taxes
2%
$45
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcoming 3 Bedroom home with one car garage | $1,874 | $88 | 3 | 2 | 0.39 mi |
The NE Heights Abode | $4,429 | $208 | 4 | 2 | 0.63 mi |
My home is your home! 4 bedrooms | $3,215 | $151 | 4 | 2 | 0.65 mi |
Home in Albuquerque | $2,960 | $139 | 3 | 2 | 0.71 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