Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.15% first-year return on $63,450 initial cash invested.
-7.15%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$1,903
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$1,903
Total Expenses
$2,281
Mortgage P&I
64%
$1,222
Property Taxes
3%
$60
Home Insurance
5%
$86
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nestled Inn | $2,406 | $113 | 2 | 1 | 0.2 mi |
Modern 2BR home, Zero Cleaning Fees | $2,044 | $96 | 2 | 1 | 0.27 mi |
Fully Equipped 2BR Pet Friendly | $2,470 | $116 | 2 | 1 | 0.64 mi |
Cottonwood Duplex Clean No smoking or pets. | $1,746 | $82 | 2 | 1 | 0.25 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