Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.48% first-year return on $95,826 initial cash invested.
-7.48%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$3,001
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,826
Downpayment
20%
$74,120
Closing costs
1%
$3,706
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,001
Total Expenses
$3,598
Mortgage P&I
63%
$1,878
Property Taxes
6%
$165
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Absolute Relaxation House | $3,490 | $153 | 3 | 2 | 0.55 mi |
Stylish Comfort in the Heart of the City" | $4,494 | $197 | 3 | 2 | 0.57 mi |
The Central Porch Gem | $3,399 | $149 | 3 | 2 | 0.45 mi |
Where the Buffalo Roam | $2,281 | $100 | 3 | 1 | 0.06 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