Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.4% first-year return on $124k initial cash invested.
-9.4%
Cash On Cash
3.55%
Cap Rate
0.63
DSCR
$3,141
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,141
Total Expenses
$4,110
Mortgage P&I
72%
$2,250
Property Taxes
4%
$121
Home Insurance
5%
$166
HOA
2%
$65
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful home. Close to Stadium, Tennis, & Golf | $6,603 | $443 | 4 | 3 | 0.51 mi |
Surprise Family Getaway- Sports, Concerts and more | $3,637 | $244 | 3 | 2.5 | 0.26 mi |
Beautiful house close to spring training stadium | $3,622 | $243 | 3 | 2.5 | 0.39 mi |
Surprise Getaway Near Spring Training & Stadium | $2,444 | $164 | 3 | 2 | 0.17 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