Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.7% first-year return on $99,144 initial cash invested.
-11.7%
Cash On Cash
3.04%
Cap Rate
0.53
DSCR
$2,425
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,425
Total Expenses
$3,392
Mortgage P&I
76%
$1,848
Property Taxes
10%
$240
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
StayVal Townhome #7 • 3BR • Sleeps 10 Peaceful | $2,770 | $198 | 3 | 2 | 0.14 mi |
StayVal Townhome #5 • 3BR • Sleeps 10 • Near SGMC | $2,113 | $151 | 3 | 2 | 0.16 mi |
StayVal Townhome #1 • 3BR • Sleeps 10 • Spacious | $2,602 | $186 | 3 | 2 | 0.18 mi |
StayVal Townhome #3 • 3BR • Sleeps 10 Modern Stay | $2,519 | $180 | 3 | 2 | 0.19 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