Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.32% first-year return on $131k initial cash invested.
-7.32%
Cash On Cash
4.07%
Cap Rate
0.73
DSCR
$4,039
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,109
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,039
Total Expenses
$4,840
Mortgage P&I
59%
$2,372
Property Taxes
9%
$344
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4 BR 3 Bath Ample Parking & Pets OK | $4,412 | $196 | 4 | 2.5 | 0.44 mi |
The Charming Retreat at At Cascade on the creek | $5,132 | $228 | 4 | 3 | 0.43 mi |
5 Star Family Friendly Home in GREAT Neighborhood | $4,074 | $181 | 4 | 2.5 | 0.51 mi |
Southern Sanctuary | $4,389 | $195 | 4 | 2 | 0.73 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