Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.8% first-year return on $73,950 initial cash invested.
-11.8%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$2,036
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,036
Total Expenses
$2,763
Mortgage P&I
74%
$1,503
Property Taxes
9%
$181
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Little Green House - on the flats | $2,172 | $119 | 2 | 1 | 0.67 mi |
Luxury Penthouse Historical Building, 2 Bed-Unit C | $2,902 | $159 | 2 | 1 | 0.75 mi |
Charmer in Flats - 2-bedroom Craftsmen home | $2,719 | $149 | 2 | 1 | 1.45 mi |
Charming 19th Century Uptown Home | $3,103 | $170 | 2 | 1 | 1.87 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