Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.27% first-year return on $327k initial cash invested.
-22.27%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$5,336
Rent
-$6,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$289k
Closing costs
1%
$14,428
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,336
Total Expenses
$11,404
Mortgage P&I
135%
$7,201
Property Taxes
15%
$806
Home Insurance
11%
$567
HOA
5%
$270
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,334
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Model Home 4b4b | $13,100 | $590 | 4 | 4 | 1.08 mi |
House near Spectrum Center | $12,878 | $580 | 4 | 4 | 1.15 mi |
Modern Hilltop Villa 4 Suites/2 Living Rooms/2 Smart TVs/Office Space | $13,656 | $615 | 4 | 4 | 1.2 mi |
25% OFF Monthly Stay/Modern & Spacious 4Br 4.5 BA | $5,951 | $268 | 4 | 4 | 1.42 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