Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.98% first-year return on $188k initial cash invested.
-15.98%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$4,454
Rent
-$2,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,454
Total Expenses
$6,955
Mortgage P&I
85%
$3,795
Property Taxes
8%
$368
Home Insurance
6%
$273
HOA
9%
$381
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tropical Bliss Retreat: Poolside Paradise Awaits | $4,090 | $249 | 3 | 2 | 1.95 mi |
Great Location! | $3,137 | $191 | 3 | 2 | 2 mi |
Ranch life in the City- Heated Pool-Pond-1 acre | $5,831 | $355 | 3 | 3 | 0.65 mi |
New urban 3 bedroom 2 bath. | $5,585 | $340 | 3 | 2 | 1.41 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