Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $144k initial cash invested.
-15.66%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$2,938
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$4,815
Mortgage P&I
103%
$3,019
Property Taxes
6%
$175
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pristine Adriatic Villa Home #5 - 3 Bd/ 3 Ba | $3,077 | $151 | 3 | 3 | 0.56 mi |
Entire House in Old Fig Garden+ Free EV Charger | $4,871 | $239 | 4 | 2 | 0.67 mi |
Chic Modern House | $2,690 | $132 | 3 | 2.5 | 0.56 mi |
Old Fig Garden Oasis with Pool - 2 Units in One | $5,584 | $274 | 4 | 3 | 0.7 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