Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.28% first-year return on $80,986 initial cash invested.
-10.28%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,700
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,986
Downpayment
20%
$54,272
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,700
Total Expenses
$3,394
Mortgage P&I
51%
$1,365
Property Taxes
24%
$638
Home Insurance
4%
$95
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home with pool and movie theater | $3,622 | $243 | 4 | 2.5 | 0.57 mi |
Three Trees Saltwater Pool Place-Heated Pool | $3,562 | $239 | 4 | 2.5 | 0.65 mi |
Cozy and Stylish Home | $2,727 | $183 | 4 | 3 | 0.21 mi |
Let the adventure begin! | $2,236 | $150 | 4 | 2.5 | 0.57 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