Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.98% first-year return on $87,174 initial cash invested.
-1.98%
Cash On Cash
5.9%
Cap Rate
1
DSCR
$3,675
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,174
Downpayment
20%
$65,880
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$3,819
Mortgage P&I
44%
$1,617
Property Taxes
9%
$321
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Friendly Retreat Heated Pool Sleeps 11 | $4,799 | $232 | 3 | 2 | 0.2 mi |
Red Coach Retreat! Sleeps 12 with a heated pool! | $5,543 | $268 | 3 | 2 | 0.67 mi |
The Getaway Too | $3,682 | $178 | 3 | 2 | 0.56 mi |
Modern Pool Home Wi Fi Cable, Optional Pool Heat | $3,475 | $168 | 3 | 2 | 0.65 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