Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.22% first-year return on $83,100 initial cash invested.
-2.22%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$3,061
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,061
Total Expenses
$3,215
Mortgage P&I
50%
$1,520
Property Taxes
4%
$119
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Getaway | New 4 bed, 3 Bedroom, 2.5 Bath | $4,646 | $201 | 3 | 2.5 | 0.47 mi |
3BR/2BA Home | 2 King Beds | Modern Bathrooms | $2,959 | $128 | 3 | 2 | 0.23 mi |
The Ivy home | $3,306 | $143 | 3 | 2 | 0.57 mi |
Cozy House with King Bed and Modern Bathrooms | $3,167 | $137 | 3 | 2 | 0.58 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