Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.28% first-year return on $112k initial cash invested.
-8.28%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,578
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$84,240
Closing costs
1%
$4,212
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,578
Total Expenses
$4,354
Mortgage P&I
59%
$2,102
Property Taxes
11%
$383
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family house. With personal gym | $4,131 | $194 | 4 | 2.5 | 0.39 mi |
Modern Comfort Jackson Stay | $5,259 | $247 | 4 | 2 | 0.17 mi |
Jackson's North Star - 3bd/3ba Home by WholeFoods | $3,896 | $183 | 3 | 3 | 0.1 mi |
Gorgeous home in tree line neighborhood | $3,705 | $174 | 3 | 2 | 0.08 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