Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.62% first-year return on $122k initial cash invested.
-5.62%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$4,898
Rent
-$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,980
Closing costs
1%
$4,949
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,898
Total Expenses
$5,469
Mortgage P&I
50%
$2,446
Property Taxes
9%
$445
Home Insurance
4%
$173
HOA
1%
$54
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3-bedroom house with AC and WiFi in Beaumont | $5,601 | $297 | 3 | 2 | 0.09 mi |
Patio & Yard: Luxe Beaumont Getaway! | $6,129 | $325 | 3 | 2 | 0.96 mi |
Beautiful Mid-Century Home | $6,091 | $323 | 3 | 2 | 1.79 mi |
Stylish 3 BR 3 BTH w/ fireplace | $5,167 | $274 | 3 | 2.5 | 0.54 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