Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.64% first-year return on $222k initial cash invested.
-0.64%
Cash On Cash
3.7%
Cap Rate
0.99
DSCR
$2,622
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,741 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
50.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
50%
$200k
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,741
Mortgage P&I
48%
$1,247
Property Taxes
4%
$95
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW 3BR Retreat • Close to Downtown - Quiet Spot | $3,662 | $172 | 3 | 2 | 0.09 mi |
3BR w/ Office & Fast Wi-Fi – 5 Min to Downtown | $2,555 | $120 | 3 | 2 | 0.17 mi |
Cozy Downtown 3BR Home | $2,938 | $138 | 3 | 2 | 0.35 mi |
Charming 3 Bed 2Bath Near Dowtown | $3,471 | $163 | 3 | 2 | 0.36 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