Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $215k initial cash invested.
-12.16%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$7,597
Rent
-$2,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$182k
Closing costs
1%
$9,090
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,597
Total Expenses
$9,774
Mortgage P&I
60%
$4,533
Property Taxes
15%
$1,128
Home Insurance
4%
$327
HOA
2%
$139
Property Management
15%
$1,140
CapEx
4%
$304
Vacancy
0%
$0
Maintenance
4%
$304
Other
25%
$1,899
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Lighthouse Retreat Pool Home | $9,586 | $573 | 4 | 4 | 1.15 mi |
Luxury Stay w/ Heated Pool, Golf & Chess Yard | $10,288 | $615 | 4 | 4 | 1.79 mi |
Greenview Villa/Luxury Heated Pool Home Golf View | $8,783 | $525 | 4 | 4.5 | 1.66 mi |
Lakefront Villa | H. Pool, Spa, BBQ, Games & Fun | $11,526 | $689 | 4 | 3 | 1.16 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