Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.34% first-year return on $532k initial cash invested.
-32.34%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$1,456
Rent
-$14,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,456 income − $15,807 expenses = $14,351 out of pocket
Investment Breakdown
|
Purchase Price
$2479k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$532k
Downpayment
20%
$496k
Closing costs
1%
$24,785
Rehab
0%
$0
Furnishing
0%
$12,000
Cashflow
Total Income
$1,456
Total Expenses
$15,807
Mortgage P&I
867%
$12,628
Property Taxes
111%
$1,613
Home Insurance
60%
$868
HOA
0%
$0
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cloud Forest Paradise | $2,981 | $175 | 1 | 1.5 | 0.56 mi |
Room in Bellevue | $1,414 | $83 | 1 | 1 | 0.39 mi |
Upscale living-private bathroom, gourmet kitchen | $1,482 | $87 | 1 | 1 | 0.44 mi |
Location luxury upscale | $1,295 | $76 | 1 | 1 | 0.44 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