Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $154k initial cash invested.
-17.69%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$3,988
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$6,251
Mortgage P&I
83%
$3,298
Property Taxes
23%
$898
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 6 bed 2.5 Bath/Entertainment pool area | $6,915 | $421 | 3 | 2.5 | 1.95 mi |
Beautiful Town home centrally located | $3,252 | $198 | 3 | 2.5 | 0.29 mi |
Cheerful 3 bedroom close to stadium | $5,108 | $311 | 3 | 2 | 1.85 mi |
Family Paradise has entertainment for everyone in the property it's cozy & fun! | $5,272 | $321 | 3 | 2 | 1.11 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