Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.79% first-year return on $89,400 initial cash invested.
-2.79%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$3,344
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,552
Mortgage P&I
50%
$1,677
Property Taxes
3%
$114
Home Insurance
4%
$119
HOA
1%
$36
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Whitton House | Fire Pit + Pets OK | $5,010 | $232 | 3 | 2 | 0.29 mi |
3 Bedroom Home, Grill, W/Private Pool | $3,758 | $174 | 3 | 2 | 0.3 mi |
Cozy Home in Avondale | $2,743 | $127 | 3 | 2 | 0.34 mi |
Quiet home | $2,635 | $122 | 3 | 2 | 0.46 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