Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.88% first-year return on $201k initial cash invested.
-11.88%
Cash On Cash
3.33%
Cap Rate
0.58
DSCR
$6,677
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$168k
Closing costs
1%
$8,413
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,677
Total Expenses
$8,664
Mortgage P&I
61%
$4,056
Property Taxes
16%
$1,097
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,669
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Prestonwood Updated 4 BR Home Single Story Pool | $8,233 | $347 | 4 | 3 | 0.7 mi |
Prestonwood 4 BR 3Bath Home Single Story with Pool | $15,516 | $654 | 4 | 3 | 0.61 mi |
4-BD Serene Hideaway w Pool, Foosball, and Patio | $9,988 | $421 | 4 | 2 | 0.41 mi |
Bright luxury modern 🏠 centrally located🐶 friendly | $5,386 | $227 | 3 | 2 | 0.77 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