Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.66% first-year return on $98,550 initial cash invested.
-8.66%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$2,760
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,760
Total Expenses
$3,471
Mortgage P&I
63%
$1,732
Property Taxes
10%
$264
Home Insurance
4%
$124
HOA
1%
$27
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous home for long-term stay | $4,017 | $213 | 4 | 2.5 | 5.05 mi |
Riverview Retreat | $4,281 | $227 | 3 | 2 | 2.49 mi |
Gates’ Rental Property | $2,470 | $131 | 3 | 2.5 | 2.54 mi |
The Minimal Escape | $4,413 | $234 | 3 | 2 | 3.32 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