Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.09% first-year return on $151k initial cash invested.
-8.09%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$5,374
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$121k
Closing costs
1%
$6,046
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,374
Total Expenses
$6,392
Mortgage P&I
57%
$3,054
Property Taxes
10%
$543
Home Insurance
4%
$215
HOA
0%
$0
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,344
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Unique Hideaway Family Retreat | $7,074 | $408 | 4 | 2 | 1.75 mi |
Sleeps 8, pool, hot tub & BBQ grill | $4,872 | $281 | 4 | 2 | 2.31 mi |
𝟜𝐵𝑅 /Pool & SPA ｜Pool Table｜Mini Golf｜Fire pit | $6,970 | $402 | 4 | 3 | 1.26 mi |
Peaceful hill-side view house | $3,554 | $205 | 4 | 2 | 0.61 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