Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.29% first-year return on $136k initial cash invested.
-9.29%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$4,143
Rent
-$1,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$106k
Closing costs
1%
$5,320
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,143
Total Expenses
$5,194
Mortgage P&I
63%
$2,623
Property Taxes
10%
$396
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Listing*King Bed w/ Pool Table+WiFi&Long Stays | $4,296 | $214 | 4 | 3 | 0.7 mi |
Modern spacious home w/ backyard awaits! | $4,236 | $211 | 3 | 2.5 | 0.46 mi |
California Three Bedroom Desert Escape | $4,396 | $219 | 3 | 2 | 0.42 mi |
Kid Friendly Comfy Get Away Smart TVs WiFi | $3,794 | $189 | 3 | 2 | 0.45 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