Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.16% first-year return on $144k initial cash invested.
-2.16%
Cash On Cash
5.74%
Cap Rate
0.99
DSCR
$5,774
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,774
Total Expenses
$6,033
Mortgage P&I
48%
$2,755
Property Taxes
5%
$280
Home Insurance
3%
$200
HOA
0%
$26
Property Management
15%
$866
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 BDRM Spacious Mountain Retreat w/ Hot Tub | $5,407 | $395 | 4 | 3.5 | 0.32 mi |
Breathtaking Mountain Views | Hot Tub | Near USAFA | $4,969 | $363 | 4 | 2.5 | 0.27 mi |
Air Force Academy Base with Deck and Mountain View | $6,406 | $468 | 5 | 3.5 | 0.13 mi |
Unforgettable Mansion | 5 Min to USAFA North Gate | $6,885 | $503 | 5 | 3.5 | 0.52 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