Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $242k initial cash invested.
-21.47%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,829
Rent
-$4,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,829
Total Expenses
$8,150
Mortgage P&I
133%
$5,108
Property Taxes
21%
$821
Home Insurance
10%
$384
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Updated 1F Kirkland House w/ AC| Min to I405 | $5,258 | $258 | 3 | 2 | 0.14 mi |
Quiet safe house minutes from bustling cities | $3,913 | $192 | 3 | 1.5 | 0.19 mi |
House /garage/yard close to park | $4,483 | $220 | 3 | 2.5 | 0.49 mi |
Private, Cozy, and Strategic entire 2 beds TH | $3,179 | $156 | 2 | 1.5 | 0.42 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