Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.86% first-year return on $81,090 initial cash invested.
-14.86%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$1,813
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$1,813
Total Expenses
$2,817
Mortgage P&I
91%
$1,655
Property Taxes
10%
$176
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$453
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet Friendly! Lakefront Cottage | $1,848 | $135 | 2 | 2 | 2.87 mi |
Beech Creek Retreat | $1,437 | $105 | 2 | 2 | 1.8 mi |
Little country house | $1,287 | $94 | 2 | 2 | 3.43 mi |
4 miles to BOAT RAMP! Protect & charge your boat- relaxing views & Gated Parking | $2,368 | $173 | 1 | 2 | 2.37 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