Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.05% first-year return on $282k initial cash invested.
-21.05%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,200
Rent
-$4,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1228k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$246k
Closing costs
1%
$12,278
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,200
Total Expenses
$9,144
Mortgage P&I
144%
$6,047
Property Taxes
17%
$696
Home Insurance
9%
$385
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet-Friendly Riverside Retreat w/ Private Spa! | $6,674 | $414 | 4 | 3 | 3.13 mi |
Luxury 4BR Gated Riverside Oasis | $3,224 | $200 | 4 | 3 | 1.15 mi |
Nice backyard spacious house nice neighborhood | $4,433 | $275 | 4 | 2.5 | 3.7 mi |
Hillside House | $5,110 | $317 | 4 | 3 | 3.27 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