Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.62% first-year return on $182k initial cash invested.
-22.62%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,899
Rent
-$3,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,824
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,899
Total Expenses
$6,336
Mortgage P&I
136%
$3,943
Property Taxes
25%
$730
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR dog-friendly home w/ scenic deck, lake access | $3,392 | $328 | 3 | 2 | 0.13 mi |
Spacious 2500 sq. ft mountain home with hot tub. | $4,705 | $455 | 3 | 2.5 | 0.15 mi |
A-Frame Modern Cabin, Mountain Views, EV Charger | $3,609 | $349 | 3 | 2 | 0.43 mi |
Forest Escape |Theater, King Beds, Arcade Gameroom | $3,919 | $379 | 3 | 2 | 0.58 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