Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.53% first-year return on $116k initial cash invested.
-10.53%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$3,124
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$4,146
Mortgage P&I
73%
$2,292
Property Taxes
6%
$190
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Montrose Townhome 13 Mi to Black Canyon Nat’l Park | $3,348 | $172 | 3 | 2 | 0.33 mi |
Luxurious 3 bedroom in Montrose | $3,777 | $194 | 3 | 2 | 0.45 mi |
Family Friendly Townhouse | $2,044 | $105 | 3 | 2 | 0.46 mi |
Nice cozy Montrose retreat king bed-Keurig coffee | $3,446 | $177 | 3 | 2 | 0.46 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