Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.93% first-year return on $124k initial cash invested.
-2.93%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$5,643
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $5,945 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$106k
Closing costs
1%
$5,323
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$5,643
Total Expenses
$5,945
Mortgage P&I
47%
$2,645
Property Taxes
7%
$399
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,411
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
River Run Cabin: A Waterfront Escape | $7,467 | $361 | 2 | 1 | 0.1 mi |
River Run Cabin: Waterfront Escape + Hot Tub | $7,653 | $370 | 2 | 1 | 0.17 mi |
Creekside 2BR, near popular towns and attractions | $4,509 | $218 | 2 | 1 | 0.31 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