Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.7% first-year return on $97,590 initial cash invested.
-9.7%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,867
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,867
Total Expenses
$3,656
Mortgage P&I
65%
$1,870
Property Taxes
6%
$177
Home Insurance
5%
$133
HOA
3%
$99
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A beautiful place to stay/with pool | $2,079 | $134 | 3 | 2 | 0.13 mi |
Lovely Garden Lakes,heated pool & Spa! Special montly rate!! | $4,126 | $266 | 3 | 2 | 0.13 mi |
The Desert Pearl – Relax, Play, Eat | $3,832 | $247 | 3 | 2 | 0.21 mi |
House, Garage, RV Gate near Everything | $2,017 | $130 | 3 | 2 | 0.24 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