Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.53% first-year return on $79,950 initial cash invested.
-1.53%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$3,132
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$3,234
Mortgage P&I
47%
$1,459
Property Taxes
3%
$93
Home Insurance
3%
$103
HOA
2%
$76
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spring Training for Royals & Ranger 2 miles | $3,340 | $183 | 3 | 2 | 0.12 mi |
Beautiful house with private pool near spring training | $3,157 | $173 | 3 | 2 | 0.25 mi |
Family Friendly, Heated Pool, 3 Brd Home | $4,033 | $221 | 3 | 2 | 0.41 mi |
Stylish Modern Desert Oasis Home Min to BB Stadium | $3,322 | $182 | 3 | 2 | 0.53 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