Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.08% first-year return on $291k initial cash invested.
-19.08%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$6,457
Rent
-$4,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,457
Total Expenses
$11,078
Mortgage P&I
98%
$6,313
Property Taxes
19%
$1,212
Home Insurance
7%
$454
HOA
0%
$0
Property Management
15%
$969
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,614
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3B AC | EV charging| Jacuzzi| Fence yard| WiFi | $6,962 | $327 | 3 | 2 | 0.18 mi |
Quiet 3ba/2ba HOUSE with backyard orchard. 🏡 | $6,941 | $326 | 3 | 2 | 0.19 mi |
Modern * Chef Kitchen * Parking * Pet-Friendly | $8,282 | $389 | 3 | 2 | 0.33 mi |
Relaxing Backyard Retreat -Spacious + Bright Home | $7,175 | $337 | 3 | 2 | 0.35 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