Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.43% first-year return on $122k initial cash invested.
-12.43%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$4,400
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,860
Closing costs
1%
$4,943
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$5,662
Mortgage P&I
55%
$2,436
Property Taxes
17%
$758
Home Insurance
4%
$175
HOA
4%
$181
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great Location! | $4,648 | $191 | 3 | 2 | 1.18 mi |
Ranch life in the City- Heated Pool-Pond-1 acre | $8,638 | $355 | 3 | 3 | 2.23 mi |
Modern 2 Bedroom Condo | $4,112 | $169 | 2 | 2 | 1.57 mi |
Tranquil Bliss; Cozy 2/2 Condo | $4,599 | $189 | 2 | 2 | 1.58 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