Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $325k initial cash invested.
-22.55%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$5,862
Rent
-$6,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$293k
Closing costs
1%
$14,636
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,862
Total Expenses
$11,975
Mortgage P&I
125%
$7,326
Property Taxes
22%
$1,313
Home Insurance
9%
$523
HOA
0%
$0
Property Management
15%
$879
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,466
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Westside home - Oak House | $8,436 | $645 | 3 | 3 | 1.05 mi |
Garcia Hacienda: Peaceful Spa, Big Yard, Ping Pong | $6,147 | $470 | 3 | 3 | 1.75 mi |
Modern, Dog park, Game Room, Fire Pit, Playground | $6,082 | $465 | 3 | 2.5 | 1.87 mi |
Paso Wine Country Mid Century Retreat Spa king bed | $5,886 | $450 | 3 | 2 | 1.15 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