Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.69% first-year return on $191k initial cash invested.
-18.69%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$4,825
Rent
-$2,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,825
Total Expenses
$7,795
Mortgage P&I
82%
$3,963
Property Taxes
20%
$985
Home Insurance
6%
$298
HOA
5%
$233
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Family Friendly Golf Course Home Pool Access | $6,404 | $363 | 4 | 4.5 | 1.5 mi |
Game Room + Home Theater: Retreat Near Omni PGA! | $5,187 | $294 | 4 | 3.5 | 1.54 mi |
Extended Monthly stay 2816 Sqft 4Bd 3.5Ba Frisco | $3,158 | $179 | 4 | 3.5 | 2.08 mi |
Family Gem 4/3, Jacuzzi • Games • Best Location | $4,199 | $238 | 4 | 3 | 1.45 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