Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.98% first-year return on $56,892 initial cash invested.
-1.98%
Cash On Cash
6.29%
Cap Rate
1
DSCR
$2,278
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,372
Mortgage P&I
43%
$973
Property Taxes
11%
$240
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Sweet Home | $2,464 | $150 | 3 | 2 | 0.53 mi |
Home Away from Home | $2,677 | $163 | 3 | 2 | 0.82 mi |
Clean and spacious home in Waterloo | $2,710 | $165 | 3 | 2 | 1.07 mi |
Marilyn’s Beach House | $2,513 | $153 | 3 | 2 | 1.62 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