Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.44% first-year return on $81,693 initial cash invested.
-0.44%
Cash On Cash
6.46%
Cap Rate
1.07
DSCR
$3,404
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,693
Downpayment
20%
$60,660
Closing costs
1%
$3,033
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,434
Mortgage P&I
45%
$1,527
Property Taxes
5%
$156
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated Deck & Dock: Lakefront Home in Hot Springs | $2,993 | $246 | 3 | 2 | 1.53 mi |
Private Dock + Lake Views | 15 Min to Downtown | $3,443 | $283 | 3 | 2 | 2.18 mi |
Perfect spot for your weekend getaway! | $3,480 | $286 | 3 | 2 | 2.28 mi |
Quaint Lake Home | Kayaks, Swim Dock, Bunk Room! | $3,833 | $315 | 3 | 1.5 | 2.21 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