Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $182k initial cash invested.
-15.37%
Cash On Cash
2.46%
Cap Rate
0.43
DSCR
$4,095
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$157k
Closing costs
1%
$7,828
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,095
Total Expenses
$6,431
Mortgage P&I
92%
$3,780
Property Taxes
10%
$411
Home Insurance
7%
$274
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning River Islands Home Near Lake & Boat House | $4,236 | $211 | 3 | 2.5 | 1.86 mi |
River Island Retreat | $4,095 | $204 | 3 | 2.5 | 1.88 mi |
Cute & Cozy House | $4,356 | $217 | 3 | 2 | 0.36 mi |
Lathrop Perfection: 3bed2Bath Home, Prime Location | $4,457 | $222 | 3 | 2 | 1.96 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