Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $152k initial cash invested.
-19.73%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,456
Rent
-$2,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,085
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,456
Total Expenses
$5,952
Mortgage P&I
89%
$3,087
Property Taxes
28%
$979
Home Insurance
6%
$220
HOA
0%
$8
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Landing Place - Stunning Retreat w/ Fire Pit | $4,017 | $254 | 4 | 3 | 1.03 mi |
Sherwood Farmhouse | Hot tub + King beds! | $5,204 | $329 | 3 | 2 | 1.55 mi |
Pet-Friendly Home: Grill & Fire Pit in Manhattan | $5,995 | $379 | 3 | 2 | 2.16 mi |
Wildcat Arbor | $2,720 | $172 | 4 | 2 | 0.96 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