Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $65,550 initial cash invested.
-14.15%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$1,137
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$1,137
Total Expenses
$1,910
Mortgage P&I
111%
$1,258
Property Taxes
2%
$18
Home Insurance
8%
$89
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$284
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunny, Bright, 2 bd Condo, gated. 28 or more days | $998 | $82 | 2 | 2 | 0.59 mi |
New-build | 2bd | 2ba | Sleeps 10 | Water Views | $3,589 | $295 | 2 | 2 | 0.6 mi |
Relaxing river Getaway/ minutes from Laughlin | $1,010 | $83 | 2 | 2 | 0.6 mi |
Nature at a glance 2 bedroom riverfront condo | $1,448 | $119 | 2 | 2 | 0.61 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