Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $122k initial cash invested.
-14.47%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,324
Rent
-$1,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$4,798
Mortgage P&I
74%
$2,458
Property Taxes
13%
$421
Home Insurance
5%
$170
HOA
5%
$153
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
⭐Mid-Century Feel⚡Wifi⭐Cal-King Bed✔Long Stays | $4,127 | $212 | 3 | 2 | 2.19 mi |
Comfortable + Clean Spring Valley Lake Home | $4,030 | $207 | 3 | 2 | 0.76 mi |
High Desert Dream on the Fairway WiFi Smart TVs | $4,146 | $213 | 3 | 2.5 | 1.26 mi |
High Desert Dream 3bd/3bth, sleeps 8, fast Wi-Fi, smart TVs in all bedrooms | $4,575 | $235 | 3 | 2.5 | 1.31 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