Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.78% first-year return on $122k initial cash invested.
-15.78%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$2,407
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,407
Total Expenses
$4,007
Mortgage P&I
94%
$2,268
Property Taxes
17%
$421
Home Insurance
7%
$163
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Granby Cottages ~ A ~ renovated monthly rental | $2,178 | $93 | 3 | 2 | 0.46 mi |
H4N Three Bedroom - Norfolk | $3,466 | $148 | 3 | 2 | 0.7 mi |
Sunset Sanctuary on the Water- Fast Wifi/Netflix | $2,600 | $111 | 3 | 2 | 0.71 mi |
Granby Cottages ~ B ~ renovated monthly rental! | $2,178 | $93 | 3 | 1 | 0.42 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