Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $434k initial cash invested.
-22.05%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$6,753
Rent
-$7,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1952k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$390k
Closing costs
1%
$19,521
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,753
Total Expenses
$14,726
Mortgage P&I
146%
$9,845
Property Taxes
12%
$792
Home Insurance
10%
$691
HOA
2%
$157
Property Management
15%
$1,013
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,688
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coldbrook Gem | Home Office | Private Yard E#42225 | $9,208 | $352 | 3 | 2.5 | 0.5 mi |
Coldbrook Oasis M#42225 | $10,987 | $420 | 3 | 2.5 | 0.56 mi |
Coldbrook Oasis | Lush Yard | Private Pool G#42225 | $9,025 | $345 | 3 | 2.5 | 0.57 mi |
Woodbridge Beachy & Bright Townhome | $6,278 | $240 | 3 | 3 | 0.76 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