Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $402k initial cash invested.
-19.49%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$7,364
Rent
-$6,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$360k
Closing costs
1%
$17,980
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,364
Total Expenses
$13,885
Mortgage P&I
125%
$9,242
Property Taxes
6%
$478
Home Insurance
9%
$629
HOA
0%
$0
Property Management
15%
$1,105
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,841
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Urban 4BR Oasis: Your Home Away | $6,356 | $258 | 4 | 2.5 | 0.31 mi |
NewLux 4BR |GameRoom |KingBed |Kid&Pet Friendly | $8,204 | $333 | 4 | 2 | 0.09 mi |
Bright 4BR Family Home Near Tech Hubs AC • Parking | $8,180 | $332 | 4 | 2 | 0.55 mi |
M&J@Entire Spacious 4BD/3BA Townhouse *AC | 1617 | $7,046 | $286 | 4 | 3 | 0.71 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