Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $504k initial cash invested.
-21.97%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$8,194
Rent
-$9,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2287k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$457k
Closing costs
1%
$22,866
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,194
Total Expenses
$17,426
Mortgage P&I
143%
$11,699
Property Taxes
12%
$954
Home Insurance
10%
$840
HOA
0%
$0
Property Management
15%
$1,229
CapEx
4%
$328
Vacancy
0%
$0
Maintenance
4%
$328
Other
25%
$2,048
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Lake Front+Heated Pool & Hot Tub+Boat Dock | $19,102 | $1,256 | 5 | 5 | 0.95 mi |
Lake Haven Estate: Hot Tub, Game Room and Boat | $7,589 | $499 | 4 | 4 | 0.27 mi |
Beautiful Home Right On Lake Hamilton! HOT TUB! Covered Boat Slip! Waterfall!! | $7,771 | $511 | 5 | 4 | 0.75 mi |
Hot Springs Lakefront Home w/ Dock & Water Views! | $5,734 | $377 | 3 | 4 | 1.25 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