Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.05% first-year return on $60,693 initial cash invested.
-6.05%
Cash On Cash
4.79%
Cap Rate
0.78
DSCR
$1,798
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,693
Downpayment
20%
$40,660
Closing costs
1%
$2,033
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,798
Total Expenses
$2,104
Mortgage P&I
58%
$1,046
Property Taxes
7%
$120
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet fenced backyard, tall ceilings | $2,369 | $118 | 2 | 2.5 | 1.99 mi |
Welcome home! | $2,469 | $123 | 3 | 1.5 | 2.56 mi |
Mimi's Playhouse | $1,686 | $84 | 2 | 1 | 2.56 mi |
2BR Golf Course Getaway - 5 Min from Airport | $1,887 | $94 | 2 | 1 | 1.09 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