Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.04% first-year return on $114k initial cash invested.
-6.04%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$3,904
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,500
Closing costs
1%
$4,575
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$4,478
Mortgage P&I
57%
$2,207
Property Taxes
5%
$211
Home Insurance
4%
$161
HOA
1%
$25
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Promontory Peak Getaway | $4,996 | $219 | 3 | 2.5 | 1.27 mi |
Cozy + Quiet, Brand New Greeley Home + Coffee Bar | $3,103 | $136 | 3 | 2.5 | 1.73 mi |
Brand New Comfy Home 12 min. from UNC | $6,775 | $297 | 3 | 2 | 1.95 mi |
The Farmhouse experience is amazing! 5 star airbnb | $6,114 | $268 | 4 | 2 | 0.75 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