Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.29% first-year return on $138k initial cash invested.
-10.29%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$4,225
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,225
Total Expenses
$5,406
Mortgage P&I
67%
$2,835
Property Taxes
8%
$343
Home Insurance
5%
$200
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Garage Parking - 8 Mins to BRDWY - Walk to Coffee! | $4,673 | $334 | 3 | 3 | 0.17 mi |
Don’t Wait! 3 Miles to Honky Tonks & Hall Of Fame! | $3,400 | $243 | 3 | 3 | 0.18 mi |
3BR - Sleeps 10 | Makeup Room + Rooftop, Near DT! | $4,533 | $324 | 3 | 3 | 0.21 mi |
LA ~ 8 Beds ~ Near Downtown ~ Walk to Coffee | $5,233 | $374 | 3 | 3 | 0.21 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