Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.87% first-year return on $124k initial cash invested.
-2.87%
Cash On Cash
5.8%
Cap Rate
0.97
DSCR
$5,653
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,653 income − $5,949 expenses = $296 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
$5,653
Total Expenses
$5,949
Mortgage P&I
47%
$2,645
Property Taxes
7%
$399
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,413
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
River Run Cabin: A Waterfront Escape | $7,337 | $360 | 2 | 1 | 0.1 mi |
River Run Cabin: Waterfront Escape + Hot Tub | $7,703 | $378 | 2 | 1 | 0.17 mi |
Creekside 2BR, near popular towns and attractions | $4,504 | $221 | 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