Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $164k initial cash invested.
-14.84%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$3,145
Rent
-$2,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,145
Total Expenses
$5,169
Mortgage P&I
103%
$3,242
Property Taxes
6%
$184
Home Insurance
7%
$233
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
T&C Inn, Pet friendly! Clean | $4,024 | $189 | 3 | 2 | 0.45 mi |
Stay Haven | $3,023 | $142 | 3 | 2 | 0.24 mi |
Clean, Quiet, Retreat with a Private Hot Tub | $3,620 | $170 | 3 | 2 | 0.63 mi |
The Classy Country Cottage | $3,130 | $147 | 3 | 2 | 0.66 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