Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.81% first-year return on $76,500 initial cash invested.
-11.81%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$1,876
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$1,876
Total Expenses
$2,629
Mortgage P&I
67%
$1,266
Property Taxes
19%
$363
Home Insurance
5%
$88
HOA
1%
$12
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Frostview Retreat 4BR/2B 4Beds/W Pool | $3,562 | $244 | 4 | 2 | 0.26 mi |
Quiet & Cozy | $1,518 | $104 | 3 | 2 | 0.43 mi |
Blue Collar Paradise | $1,372 | $94 | 3 | 2 | 0.65 mi |
Indianfalls Haven 5BR/2.5B | $2,745 | $188 | 5 | 2.5 | 0.22 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