Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.82% first-year return on $95,679 initial cash invested.
-6.82%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$3,184
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$3,728
Mortgage P&I
58%
$1,861
Property Taxes
4%
$136
Home Insurance
4%
$130
HOA
2%
$73
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*NEW* Luxe Nascar Pool Paradise Fire Pit Ping Pong | $5,640 | $304 | 3 | 2 | 0.6 mi |
Coldwater Comfort | $2,060 | $111 | 3 | 2 | 0.68 mi |
Beautiful modern 3br/ 2ba home | $3,841 | $207 | 3 | 2 | 0.87 mi |
LovelyHome |King Bed|Blackstone | Garage|CoffeeBar | $3,525 | $190 | 3 | 2 | 0.93 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