Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.23% first-year return on $96,219 initial cash invested.
-3.23%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$3,095
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,219
Downpayment
20%
$68,780
Closing costs
1%
$3,439
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,095
Total Expenses
$3,354
Mortgage P&I
56%
$1,721
Property Taxes
1%
$25
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clear Creek Escape | $3,431 | $470 | 4 | 2 | 3.29 mi |
Clear Creek Retreat Lake Views from every room | $4,628 | $634 | 5 | 4 | 1.82 mi |
Cozy Smith Lake Cabin w/Flat Lot -Pet Friendly | $1,664 | $228 | 3 | 2 | 2.26 mi |
Echo Point | $3,679 | $504 | 3 | 2.5 | 0.49 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