Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.14% first-year return on $135k initial cash invested.
-8.14%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$4,490
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,554
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,490
Total Expenses
$5,403
Mortgage P&I
62%
$2,798
Property Taxes
5%
$210
Home Insurance
4%
$192
HOA
1%
$47
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Sunrise & Sunset 3 bdrm | $3,490 | $149 | 3 | 2 | 3.55 mi |
Spanish Springs Haven | Mountains Lakes & Comfort | $4,520 | $193 | 3 | 1.5 | 2.36 mi |
Family house and incredible view | $6,628 | $283 | 3 | 2.5 | 3.3 mi |
The perfect oasis with a view! | $2,459 | $105 | 2 | 2 | 2.27 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