Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.79% first-year return on $102k initial cash invested.
-5.79%
Cash On Cash
4.62%
Cap Rate
0.81
DSCR
$3,307
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,307
Total Expenses
$3,799
Mortgage P&I
57%
$1,901
Property Taxes
5%
$171
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 4-bedroom home with outdoor living space | $3,875 | $196 | 4 | 2 | 0.66 mi |
Be Our Guest II - Huge Wk & Mo Disc - Relocating? | $3,064 | $155 | 4 | 2 | 0.67 mi |
Spacious Modern Solar Powered Home w/ Arcade! | $2,728 | $138 | 4 | 2.5 | 0.66 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