Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $224k initial cash invested.
-19.13%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$4,240
Rent
-$3,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$190k
Closing costs
1%
$9,523
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,240
Total Expenses
$7,811
Mortgage P&I
110%
$4,657
Property Taxes
18%
$770
Home Insurance
8%
$348
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Manito Blvd. Craftsman | $8,231 | $492 | 4 | 3.5 | 0.85 mi |
INW Retreat| Hot tub| Gym| EV Charger| | $5,404 | $323 | 4 | 3.5 | 1.4 mi |
Craftsman home near Manito Park | $3,413 | $204 | 4 | 3 | 0.86 mi |
The Perry Canary | Newly Renovated & Walkable | $3,998 | $239 | 4 | 3 | 0.89 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