Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $158k initial cash invested.
-12.48%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$3,640
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$5,288
Mortgage P&I
90%
$3,272
Property Taxes
1%
$34
Home Insurance
6%
$234
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious and cozy 3bedroom2 bathroom house | $3,799 | $181 | 3 | 2 | 0.26 mi |
Stylish Cottage + Modern Kitchen | $2,015 | $96 | 2 | 1 | 0.35 mi |
cheerful 6 beds single home with 2 car garage | $4,491 | $214 | 3 | 2 | 0.46 mi |
Secured Private Quiet 4 BdR home Newly renovated with security locks, iron doors, 4 bedrooms, 2 bathrooms, large courtyard, detached house | $3,715 | $177 | 4 | 2 | 0.51 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