Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $159k initial cash invested.
-18.15%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,175
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $5,577 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,706
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,175
Total Expenses
$5,577
Mortgage P&I
103%
$3,282
Property Taxes
17%
$535
Home Insurance
7%
$236
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Travel nurse I King beds I Pet I Vegas I Work | $3,330 | $161 | 2 | 2 | 0.96 mi |
Million Rock View | $3,868 | $187 | 3 | 2 | 1.96 mi |
NEW! KingBed•Pool/Spa+Firepit&BBQ•LongStays! | $4,840 | $234 | 3 | 3 | 1.33 mi |
Custom design house in apple valley | $5,895 | $285 | 4 | 2.5 | 0.87 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