Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $180k initial cash invested.
-22.22%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$3,046
Rent
-$3,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$154k
Closing costs
1%
$7,712
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$6,378
Mortgage P&I
122%
$3,725
Property Taxes
27%
$831
Home Insurance
11%
$326
HOA
1%
$33
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Ranch Villa ~ Calm Country Bliss | $4,587 | $260 | 2 | 1.5 | 3.69 mi |
Big & beautiful new house, EV charger,great 4 kids | $3,317 | $188 | 3 | 2 | 4.89 mi |
Main Floor BR | Home on Aspen Meadows E#42489 | $2,717 | $154 | 3 | 2 | 4.81 mi |
Golden Haven Retreat | Family-Friendly G#42489 | $2,611 | $148 | 3 | 2 | 4.86 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