Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.49% first-year return on $113k initial cash invested.
-0.49%
Cash On Cash
6.3%
Cap Rate
1.06
DSCR
$4,711
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,711
Total Expenses
$4,757
Mortgage P&I
47%
$2,222
Property Taxes
2%
$116
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,178
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The WellNest | Pool, Cold Plunge & Yoga Retreat | $5,378 | $272 | 3 | 2 | 0.09 mi |
Very own Arizona retreat with private pool and putting green. Sleeps six | $5,042 | $255 | 3 | 2 | 0.12 mi |
Prime Downtown Oasis Resort Pool: Perfect Getaway! | $4,705 | $238 | 3 | 2 | 0.15 mi |
Gorgeous Backyard~Priv Pool~Pergola/ Built in Bbq | $5,061 | $256 | 3 | 2 | 0.26 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