Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.04% first-year return on $60,300 initial cash invested.
-7.04%
Cash On Cash
4.97%
Cap Rate
0.78
DSCR
$2,100
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,100
Total Expenses
$2,454
Mortgage P&I
58%
$1,223
Property Taxes
7%
$143
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet friendly, home away from home | $2,313 | $117 | 2 | 1.5 | 0.2 mi |
Cozy, Relaxing House in Quiet Neighborhood | $2,788 | $141 | 2 | 1 | 0.28 mi |
Vicky's Place | Pet Friendly w/Yard & Parking | $2,471 | $125 | 2 | 1 | 0.13 mi |
Charming 2 Bedroom Apartment Unit | $1,661 | $84 | 2 | 1 | 0.27 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