Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $204k initial cash invested.
-23.65%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,461
Rent
-$4,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,461
Total Expenses
$7,490
Mortgage P&I
124%
$4,293
Property Taxes
34%
$1,171
Home Insurance
9%
$301
HOA
2%
$65
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sleek 4BR Home w/ Office on Fuder Dr E#41574 | $4,929 | $219 | 4 | 3.5 | 1.67 mi |
Spacious 4BR Retreat-Perfect for Families & Groups | $4,344 | $193 | 4 | 3.5 | 1.45 mi |
Seclusion on Fuder Dr. M#41574 | $4,997 | $222 | 4 | 3.5 | 1.69 mi |
4BR Home in Fuder Dr | Fully Furnished G#41574 | $4,839 | $215 | 4 | 3.5 | 1.77 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