Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $196k initial cash invested.
-14.73%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$4,874
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$164k
Closing costs
1%
$8,199
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,874
Total Expenses
$7,282
Mortgage P&I
86%
$4,170
Property Taxes
8%
$408
Home Insurance
6%
$287
HOA
2%
$78
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4B/4B house with home gym in a quiet neighborhood | $4,152 | $187 | 4 | 3.5 | 2.86 mi |
50%off Spring-Lovely 4bdrm wBackyard by Mainstreet | $5,129 | $231 | 4 | 3 | 1.17 mi |
Pet-Friendly Family Home | Walk to Parker Trails | $5,507 | $248 | 5 | 3.5 | 2.59 mi |
Spacious Hideaway in the Pines | Hot Tub & Views | $8,926 | $402 | 5 | 3.5 | 2.98 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