Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $147k initial cash invested.
-13.17%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$3,380
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,847
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,380
Total Expenses
$4,991
Mortgage P&I
88%
$2,968
Property Taxes
5%
$181
Home Insurance
7%
$220
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bdrm house near Orion, Space&Rockt (sleeps 10) | $3,913 | $201 | 4 | 2 | 1.03 mi |
Black Hill House near Research Park | $3,017 | $155 | 4 | 3 | 0.71 mi |
Lovely and Stylish 3 beds 3 baths house | $2,803 | $144 | 3 | 3 | 0.71 mi |
Entire Rancher | 5 queens/3 Bath/3CarGarage/Patio | $4,030 | $207 | 5 | 3 | 1.45 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