Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.26% first-year return on $113k initial cash invested.
-9.26%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$4,049
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,200
Closing costs
1%
$4,510
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,049
Total Expenses
$4,919
Mortgage P&I
55%
$2,233
Property Taxes
7%
$263
Home Insurance
4%
$175
HOA
8%
$305
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Patio & Yard: Luxe Beaumont Getaway! | $5,437 | $325 | 3 | 2 | 0.64 mi |
Charming 3-bedroom house with AC and WiFi in Beaumont | $4,885 | $292 | 3 | 2 | 0.83 mi |
Charming 3-bedroom house in fabulous Beaumont with AC | $4,584 | $274 | 3 | 2.5 | 1.3 mi |
Stylish 3 BR 3 BTH w/ fireplace | $4,216 | $252 | 3 | 2.5 | 1.31 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