Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.65% first-year return on $96,114 initial cash invested.
-0.65%
Cash On Cash
6.31%
Cap Rate
1.07
DSCR
$4,282
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,114
Downpayment
20%
$68,680
Closing costs
1%
$3,434
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,282
Total Expenses
$4,334
Mortgage P&I
39%
$1,687
Property Taxes
11%
$471
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Whimsy Wood Hideaway | $5,289 | $414 | 4 | 3.5 | 3.18 mi |
Villa on the Grand | $6,285 | $492 | 4 | 2 | 3.23 mi |
Quiet Retreat in a City Setting! | $3,730 | $292 | 4 | 3 | 1.19 mi |
Spacious 4BR Ranch - Central Location - Garage! | $2,977 | $233 | 4 | 2.5 | 1.87 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