Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $210k initial cash invested.
-17.01%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$5,235
Rent
-$2,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,123
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,235
Total Expenses
$8,206
Mortgage P&I
87%
$4,580
Property Taxes
15%
$799
Home Insurance
6%
$315
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,309
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Retreat: Hot Tub, BBQ/fire pit, City Views | $6,627 | $419 | 3 | 2 | 1.23 mi |
Hamilton Haven | $3,907 | $247 | 3 | 2 | 1.71 mi |
Peaceful Mountainside Residence Overlooking City | $11,625 | $735 | 3 | 2.5 | 1.78 mi |
Family Retreat Oasis Stylish 3BR Home w/ Garage | $3,132 | $198 | 3 | 2 | 1.18 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