Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $81,939 initial cash invested.
-7.81%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$2,066
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,066
Total Expenses
$2,599
Mortgage P&I
66%
$1,359
Property Taxes
7%
$151
Home Insurance
5%
$97
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 4br Ranch-Style Home | Corner Lot | $3,708 | $254 | 4 | 3 | 4.76 mi |
Spacious Madison Vacation Rental w/ Backyard! | $2,964 | $203 | 4 | 2 | 4.61 mi |
The Aire Bright 3200 SQ FEET 4 Bed 3 Bath Home | $3,037 | $208 | 4 | 3 | 5.13 mi |
Longer Stay - Home Away | $1,475 | $101 | 4 | 2.5 | 4.7 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