Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.99% first-year return on $80,160 initial cash invested.
-2.99%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$2,974
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$3,174
Mortgage P&I
49%
$1,462
Property Taxes
6%
$180
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Dutch Colonial | $2,894 | $156 | 3 | 2 | 1.6 mi |
Gated Community for Long Stays | $2,208 | $119 | 3 | 2 | 1.95 mi |
Beautiful 100 yr old home/modern interior downtown | $2,412 | $130 | 3 | 2 | 2.08 mi |
Modern 100-yr home w/wood floors & 10 ft ceilings! | $3,266 | $176 | 3 | 2 | 2.13 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