Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.59% first-year return on $76,800 initial cash invested.
-1.59%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$2,889
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$2,991
Mortgage P&I
49%
$1,408
Property Taxes
3%
$98
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Garden House | $2,236 | $98 | 3 | 1 | 0.07 mi |
Eco-Bungalow | $2,715 | $119 | 3 | 1 | 0.55 mi |
Modern 3bed|1bath Lux Lower Level on Lincoln | $3,764 | $165 | 3 | 1 | 0.61 mi |
The Gem on 8th Ave: King & Queen | $3,080 | $135 | 3 | 1.5 | 0.32 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