Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.07% first-year return on $185k initial cash invested.
-6.07%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$7,159
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$767k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$153k
Closing costs
1%
$7,671
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,159
Total Expenses
$8,095
Mortgage P&I
54%
$3,849
Property Taxes
8%
$558
Home Insurance
4%
$252
HOA
0%
$0
Property Management
15%
$1,074
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 Story Condo - 4 beds / 3 full baths | $7,027 | $453 | 4 | 3 | 3.69 mi |
Gorgeous Historic Home | $8,129 | $524 | 3 | 4 | 4.13 mi |
3 Bed/3 Full Bath Large Patio with Fire Pit | $7,430 | $479 | 3 | 3 | 1.05 mi |
3 Private King Suites - Downtown GR - The BlueJay | $9,137 | $589 | 3 | 3 | 2.64 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