Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $122k initial cash invested.
-12.66%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$2,656
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$92,980
Closing costs
1%
$4,649
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,656
Total Expenses
$3,939
Mortgage P&I
84%
$2,242
Property Taxes
10%
$260
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hummingbird Hideaway- 3 bedroom home | $1,187 | $83 | 3 | 2.5 | 3.03 mi |
The perfect get away! Western modern style! | $4,246 | $297 | 4 | 2 | 3.54 mi |
Spacious Apple Valley Home w/ Pool + Yard! | $2,445 | $171 | 3 | 2.5 | 3.77 mi |
~Private Stargazing Escape~ 3BR Home • Sleeps 7-8 | $3,188 | $223 | 3 | 2 | 0.94 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