Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.57% first-year return on $111k initial cash invested.
-8.57%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$3,554
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $4,348 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$83,040
Closing costs
1%
$4,152
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,554
Total Expenses
$4,348
Mortgage P&I
59%
$2,087
Property Taxes
11%
$407
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pierce:Well Appointed Group Home w/ Kings & Queens | $4,509 | $243 | 4 | 2 | 1.39 mi |
Spacious 3 bedroom home away from home | $3,488 | $188 | 3 | 3 | 1.77 mi |
Warm & Inviting Craftsman in Leeds Neighborhood | $3,674 | $198 | 3 | 2 | 1.49 mi |
Stylish Lofted w/ private driveway and garage | $4,973 | $268 | 3 | 2 | 1.7 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