Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.25% first-year return on $436k initial cash invested.
-22.25%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$7,513
Rent
-$8,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1964k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$393k
Closing costs
1%
$19,642
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,513
Total Expenses
$15,606
Mortgage P&I
131%
$9,872
Property Taxes
19%
$1,434
Home Insurance
9%
$693
HOA
0%
$0
Property Management
15%
$1,127
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,878
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
MSP2: Remodeled Executive 4 bd/3 ba Home | $8,358 | $387 | 4 | 3 | 0.16 mi |
MSP1: 4 bd/2.5ba Easy Access to Major Fwys | $8,854 | $410 | 4 | 2.5 | 0.16 mi |
New Spacious, Cozy 4BD/2.5BA + Gr8 Amenities | $8,293 | $384 | 4 | 2.5 | 0.22 mi |
New4BR! Spacious Home, BBQ & Games, Close to Techs | $7,559 | $350 | 4 | 2.5 | 0.52 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