Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.25% first-year return on $275k initial cash invested.
-26.25%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$4,659
Rent
-$6,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,659
Total Expenses
$10,673
Mortgage P&I
129%
$5,994
Property Taxes
39%
$1,816
Home Insurance
9%
$418
HOA
4%
$209
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Golf course house with 2 Master Bedrooms | $7,214 | $354 | 4 | 3.5 | 2.21 mi |
Modern 4BR Getaway •Spa •Perfect for Work & Family | $5,095 | $250 | 4 | 3 | 1.04 mi |
Charming 4BR Retreat｜Fenced Backyard E#41402 | $4,646 | $228 | 4 | 3 | 1.85 mi |
Fontana Oasis on Pheasant M#41402 | $4,463 | $219 | 4 | 3 | 1.88 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