Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $195k initial cash invested.
-20.62%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,886
Rent
-$3,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $6,231 expenses = $3,345 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$6,231
Mortgage P&I
144%
$4,147
Property Taxes
14%
$405
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious and Cozy Home with Pool | $7,589 | $409 | 3 | 3 | 0.52 mi |
It just feels like home - Upland | $2,356 | $127 | 2 | 2.5 | 0.35 mi |
Comfy 2 Connected Rooms • 2 Queen Beds w/Bathroom | $2,857 | $154 | 2 | 2 | 0.72 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