Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $147k initial cash invested.
-15.13%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$3,219
Rent
-$1,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$118k
Closing costs
1%
$5,876
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,219
Total Expenses
$5,077
Mortgage P&I
89%
$2,865
Property Taxes
13%
$420
Home Insurance
6%
$208
HOA
1%
$38
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vintage wall, quiet, convenient, family friendly | $3,288 | $235 | 4 | 2.5 | 1.36 mi |
Sunny Southwest Getaway Home! | $3,148 | $225 | 4 | 2.5 | 1.4 mi |
Spacious 4BDR w/Office/Sleeps 9 | $3,400 | $243 | 4 | 3 | 1.36 mi |
Pool, 3-car garage, Custom Lux! | $3,232 | $231 | 4 | 3 | 1.57 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