Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $145k initial cash invested.
-11.14%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$4,824
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$116k
Closing costs
1%
$5,784
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,824
Total Expenses
$6,174
Mortgage P&I
59%
$2,864
Property Taxes
13%
$630
Home Insurance
4%
$203
HOA
3%
$161
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 |
|---|---|---|---|---|---|
Patio & Yard: Luxe Beaumont Getaway! | $5,338 | $325 | 3 | 2 | 0.25 mi |
Charming Pet-Friendly Getaway In Sunny Beaumont | $4,911 | $299 | 4 | 2 | 0.69 mi |
Charming 3-bedroom house with AC and WiFi in Beaumont | $4,796 | $292 | 3 | 2 | 0.76 mi |
Comfy & Cozy Family Home | 4bd | $4,500 | $274 | 4 | 2.5 | 0.28 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