Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.4% first-year return on $45,579 initial cash invested.
-5.4%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$1,761
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$1,761
Total Expenses
$1,966
Mortgage P&I
46%
$806
Property Taxes
15%
$260
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Retreat For 2 (upstairs) | $1,169 | $62 | 2 | 1 | 3.61 mi |
Closest To Cadillac Ranch - *Private Hot Tub* | $2,998 | $159 | 2 | 1.5 | 2.55 mi |
Right by Cadillac Ranch | Cool, Clean, Convenient! | $2,206 | $117 | 2 | 1 | 2.5 mi |
Copper Casita | $3,357 | $178 | 3 | 2 | 3.7 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