Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $172k initial cash invested.
-18.36%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,794
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$141k
Closing costs
1%
$7,038
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,794
Total Expenses
$6,423
Mortgage P&I
93%
$3,512
Property Taxes
21%
$788
Home Insurance
7%
$252
HOA
1%
$50
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oasis paradise | $6,796 | $392 | 4 | 3 | 1.62 mi |
A Home Away From Home! | $5,999 | $346 | 4 | 2.5 | 1.56 mi |
HUGE Private Home Sleeps 22+, & FREE Rental Cars! | $4,612 | $266 | 4 | 2 | 0.95 mi |
Tropical Oasis | $4,820 | $278 | 4 | 2 | 1.88 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