Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.76% first-year return on $130k initial cash invested.
-0.76%
Cash On Cash
6.43%
Cap Rate
1.06
DSCR
$5,794
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,794
Total Expenses
$5,877
Mortgage P&I
44%
$2,565
Property Taxes
5%
$293
Home Insurance
4%
$238
HOA
0%
$0
Property Management
15%
$869
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,448
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot tub + pet-friendly + fire pit +great location! | $4,657 | $348 | 4 | 2 | 0.7 mi |
4BR family friendly house with pool, hot tub, W/D | $9,649 | $721 | 4 | 2.5 | 0.64 mi |
Spacious home with Gorgeous Views | $4,778 | $357 | 4 | 2.5 | 0.65 mi |
Sunny & Stylish Home with Views | $5,675 | $424 | 4 | 3 | 0.28 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