Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.99% first-year return on $49,884 initial cash invested.
-3.99%
Cash On Cash
5.77%
Cap Rate
0.91
DSCR
$1,979
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,884
Downpayment
20%
$36,080
Closing costs
1%
$1,804
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$1,979
Total Expenses
$2,145
Mortgage P&I
48%
$954
Property Taxes
9%
$178
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Eastside 2 Bedroom 2 Bath Condo with Swimming Pool | $1,593 | $77 | 2 | 2 | 1.23 mi |
Country Home - City Living | $2,606 | $126 | 2 | 2 | 1.34 mi |
Arcade+Patio+Newly Renovated | $2,916 | $141 | 2 | 1.5 | 0.23 mi |
Stylish and Comfy Condo with Private Patio | $1,469 | $71 | 2 | 1.5 | 1.59 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