Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.57% first-year return on $144k initial cash invested.
-16.57%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,764
Rent
-$1,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $4,750 expenses = $1,986 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$4,750
Mortgage P&I
108%
$2,996
Property Taxes
7%
$191
Home Insurance
8%
$210
HOA
1%
$25
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand NEW, Clean, easy access to 25/80fwy Big Yard | $4,092 | $177 | 3 | 2 | 3.74 mi |
Homey, spacious apartment, by Super Host! | $2,497 | $108 | 3 | 2 | 4.55 mi |
Bright & Cozy 3BR | Pet-Friendly | Yard + Garage | $2,635 | $114 | 3 | 2.5 | 4.54 mi |
Beautifully furnished 3 bed/ 2.5 bath / 2 car gar | $3,306 | $143 | 3 | 2.5 | 4.62 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