Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $79,047 initial cash invested.
-10.35%
Cash On Cash
3.72%
Cap Rate
0.6
DSCR
$2,140
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,140
Total Expenses
$2,822
Mortgage P&I
70%
$1,496
Property Taxes
9%
$196
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Away From Home | $2,341 | $148 | 3 | 2 | 0.75 mi |
Bluffs of Blackwater | $3,337 | $211 | 3 | 2.5 | 5.13 mi |
Cozy River House on Blackwater Creek | $3,416 | $216 | 2 | 2 | 4.88 mi |
Cabin with Direct Creek Access 7 minutes to Jasper | $2,436 | $154 | 2 | 2 | 4.77 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