Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2% first-year return on $108k initial cash invested.
-2%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$4,135
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,135
Total Expenses
$4,315
Mortgage P&I
48%
$1,999
Property Taxes
5%
$192
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish Space for 14, Near Shopping & Dining | $4,583 | $243 | 4 | 3.5 | 1.14 mi |
Spacious entertainment home | $5,865 | $311 | 4 | 3.5 | 0.93 mi |
Large house for 11, close to shops and restaurants | $3,696 | $196 | 4 | 3.5 | 1.82 mi |
Cozy Family Retreat - Pet Friendly | $3,772 | $200 | 4 | 2 | 1.64 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