Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.25% first-year return on $138k initial cash invested.
-6.25%
Cash On Cash
4.7%
Cap Rate
0.8
DSCR
$4,439
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,435
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,439
Total Expenses
$5,159
Mortgage P&I
60%
$2,672
Property Taxes
3%
$146
Home Insurance
4%
$192
HOA
0%
$17
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Getaway with pool! | $6,510 | $369 | 3 | 2.5 | 1.59 mi |
Military, Nascar, Lacrosse, Firefly, Zach Bryan | $5,134 | $291 | 4 | 2 | 1.61 mi |
Newly Renovated Oasis | $3,775 | $214 | 4 | 2 | 1.95 mi |
Modern home with king-size bed and Patio | $4,499 | $255 | 4 | 2 | 3.05 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