Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $134k initial cash invested.
-17.96%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,287
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,287
Total Expenses
$5,296
Mortgage P&I
80%
$2,640
Property Taxes
26%
$845
Home Insurance
6%
$184
HOA
2%
$50
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Near Lake King Beds | $3,586 | $262 | 4 | 2 | 0.99 mi |
Sparkling Pool Getaway! Near Lake & Downtown Fun! | $3,682 | $269 | 4 | 2.5 | 1.34 mi |
Built for Crews | 1-Story · XL Yard ·Ample Parking | $2,409 | $176 | 4 | 2.5 | 1.58 mi |
Quail Creek Hollow, Farmhouse Retreat | $3,353 | $245 | 3 | 2 | 1.48 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