Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.15% first-year return on $137k initial cash invested.
-10.15%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$4,303
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,303
Total Expenses
$5,466
Mortgage P&I
65%
$2,796
Property Taxes
6%
$277
Home Insurance
5%
$198
HOA
3%
$130
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*NEW* Reno Retreat | 72” TV | Office | Patio Views | $4,571 | $221 | 3 | 2 | 0.14 mi |
Meadow Rose | Mountain Views + Family Escape | $5,853 | $283 | 3 | 2 | 0.38 mi |
RENO-Tahoe Ski/Camp/Gamble/Shop!!! | $3,392 | $164 | 2 | 2 | 0.17 mi |
Game House Pool Table BBQ Fireplace | $7,363 | $356 | 4 | 2 | 0.2 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