Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.68% first-year return on $89,358 initial cash invested.
-10.68%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$2,279
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,358
Downpayment
20%
$67,960
Closing costs
1%
$3,398
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,279
Total Expenses
$3,074
Mortgage P&I
76%
$1,733
Property Taxes
6%
$130
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled Home with City Views | $2,399 | $136 | 3 | 2 | 0.68 mi |
DeeDee's Fairway Apartment | $2,346 | $133 | 3 | 1 | 0.58 mi |
The Hideout-2BR/2BA Townhouse near Highland! | $2,311 | $131 | 2 | 2 | 0.34 mi |
Park Home- Parkside Haven for Families & Pets | $2,593 | $147 | 4 | 2 | 0.64 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