Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.97% first-year return on $110k initial cash invested.
-8.97%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$3,860
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,380
Closing costs
1%
$4,369
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$4,680
Mortgage P&I
56%
$2,145
Property Taxes
10%
$391
Home Insurance
4%
$157
HOA
4%
$135
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Azario Sunrise, Active Lifestyle Community! | $4,996 | $219 | 3 | 2 | 2.02 mi |
Beautiful Corner 3 bedrooms at Esplanade | $3,992 | $175 | 3 | 2 | 2.03 mi |
Resort Amenities-3 Beds 2 Baths| Lakeview-Dogs Ok | $7,140 | $313 | 3 | 2 | 2.1 mi |
Azario Oasis | $4,448 | $195 | 3 | 2 | 2.1 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