Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.71% first-year return on $104k initial cash invested.
-0.71%
Cash On Cash
6.2%
Cap Rate
1.05
DSCR
$4,150
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$4,212
Mortgage P&I
49%
$2,014
Property Taxes
1%
$62
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish - Fun House with Swimming Pool and Games | $4,252 | $233 | 3 | 2 | 0.25 mi |
VIP!! BRAND NEW VILLA stay with style large B.yard | $6,461 | $354 | 4 | 2 | 0.05 mi |
4BR/5Beds - Near LV Strip! | $4,234 | $232 | 4 | 2 | 0.14 mi |
❤️Newly Remodeled Beautiful 4BR Modern Home | $4,654 | $255 | 4 | 2 | 0.36 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