Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.13% first-year return on $281k initial cash invested.
-21.13%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,003
Rent
-$4,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,003
Total Expenses
$8,955
Mortgage P&I
153%
$6,114
Property Taxes
11%
$424
Home Insurance
11%
$429
HOA
2%
$67
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corporate retreat on the lake in the desert | $4,449 | $212 | 4 | 2.5 | 0.11 mi |
Home on Elliot Shores | $4,093 | $195 | 4 | 2.5 | 0.14 mi |
Islands Pool/Spa Home! Summer Special! | $4,177 | $199 | 4 | 2.5 | 0.4 mi |
Luxury Living, Low Summer Price, Sleeps 10! | $6,674 | $318 | 4 | 3.5 | 0.62 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