Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.93% first-year return on $108k initial cash invested.
-15.93%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,114
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,114
Total Expenses
$3,554
Mortgage P&I
102%
$2,162
Property Taxes
9%
$181
Home Insurance
9%
$186
HOA
0%
$10
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kyoto Cottage | $2,809 | $114 | 3 | 2 | 1.9 mi |
Apple Harvest Retreat | $2,562 | $104 | 3 | 2 | 2 mi |
The Boston - Family Escape | $3,572 | $145 | 3 | 1 | 1.53 mi |
Charming Spacious Luxury Apt | $3,819 | $155 | 2 | 1.5 | 1.86 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