Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.75% first-year return on $63,249 initial cash invested.
-1.75%
Cash On Cash
6.27%
Cap Rate
0.99
DSCR
$2,180
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,249
Downpayment
20%
$37,380
Closing costs
1%
$1,869
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$2,180
Total Expenses
$2,272
Mortgage P&I
45%
$982
Property Taxes
8%
$178
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Exceptional place 420 friendly | $3,309 | $259 | 3 | 2 | 1.27 mi |
Lrg Home, Perfect 4 Grps&Families with Pool Table | $2,900 | $227 | 4 | 2 | 1.4 mi |
Gorgeous Colonial Home Game-room in basement. | $2,811 | $220 | 3 | 2.5 | 1.66 mi |
Afro-Boho Stone Ethnic Comfort Ranch | Sleeps 10 | $2,376 | $186 | 4 | 2 | 1.67 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