Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.85% first-year return on $183k initial cash invested.
-15.85%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$4,257
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,257
Total Expenses
$6,679
Mortgage P&I
87%
$3,720
Property Taxes
13%
$538
Home Insurance
6%
$266
HOA
3%
$112
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3500ft 4B/4B house with home gym & smart features | $3,737 | $189 | 4 | 3.5 | 0.43 mi |
Family/Work Friendly Home in Lone Tree/Parker Home | $7,118 | $360 | 4 | 3.5 | 2.02 mi |
Modern Parker Tudor Home 4 Bed 3.5 Bath Office | $4,013 | $203 | 4 | 3.5 | 2.13 mi |
Parker 5BR Home w/ Large Yard | $5,714 | $289 | 5 | 3.5 | 1.59 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