Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.48% first-year return on $80,790 initial cash invested.
-18.48%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$1,734
Rent
-$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,734
Total Expenses
$2,978
Mortgage P&I
85%
$1,472
Property Taxes
33%
$569
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Minimalist Home-access to Expressway | $1,852 | $105 | 3 | 2 | 0.6 mi |
Mission Family Home | $2,258 | $128 | 3 | 2 | 0.61 mi |
Cozy/Relaxing 2/2 Home w/easy access to Expressway | $1,888 | $107 | 2 | 2 | 0.28 mi |
Cozy/Relaxing 2/2 Home w/ easy access to a Highway | $1,799 | $102 | 2 | 2 | 0.53 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