Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $153k initial cash invested.
-12.5%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$5,190
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,412
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,190
Total Expenses
$6,780
Mortgage P&I
61%
$3,169
Property Taxes
10%
$532
Home Insurance
4%
$230
HOA
7%
$357
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Meadow Vista Vacation Home w/ Spacious Deck | $5,161 | $303 | 3 | 2 | 2.66 mi |
Hot Tub☀️Horse-Boarding🐴Gameroom🎯Cozy King Cottage | $4,769 | $280 | 3 | 2 | 2.8 mi |
Beautiful split-level loft house in the trees! | $2,061 | $121 | 3 | 2 | 0.88 mi |
Meadow Vista Mountain Escape w/ River Views! | $6,456 | $379 | 3 | 2.5 | 2.8 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