Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.38% first-year return on $111k initial cash invested.
-9.38%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$3,411
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,411
Total Expenses
$4,280
Mortgage P&I
61%
$2,087
Property Taxes
12%
$407
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3 bedroom home away from home | $3,225 | $186 | 3 | 3 | 1.77 mi |
Warm & Inviting Craftsman in Leeds Neighborhood | $3,311 | $191 | 3 | 2 | 1.49 mi |
Stylish Lofted w/ private driveway and garage | $4,230 | $244 | 3 | 2 | 1.7 mi |
Douglas:Open Kitchen/ Garage/Sleeps 5 | $3,103 | $179 | 3 | 2 | 1.29 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