Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $173k initial cash invested.
-6.28%
Cash On Cash
4.85%
Cap Rate
0.82
DSCR
$6,715
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,715
Total Expenses
$7,621
Mortgage P&I
54%
$3,619
Property Taxes
8%
$530
Home Insurance
4%
$248
HOA
0%
$0
Property Management
15%
$1,007
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,679
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Scenic Getaway w/ Pool, Hot Tub & PS5 GT7 Racing | $11,198 | $708 | 4 | 3 | 1.76 mi |
Nature/Zen retreat - 30 Min to SD/near Casino | $7,070 | $447 | 4 | 2.5 | 2.01 mi |
Private Estate-Outdoor Living -Spa-Pool-Views | $9,522 | $602 | 4 | 2.5 | 2.07 mi |
Granite Hills Sunset Villa- Sleeps 12 w. Hot Tub | $5,488 | $347 | 4 | 2 | 1.88 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