Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $136k initial cash invested.
-13.25%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$3,607
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,596
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,607
Total Expenses
$5,103
Mortgage P&I
78%
$2,821
Property Taxes
10%
$350
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic AFrame Lake & Forest Views + Hot Tub 2 decks | $6,380 | $552 | 3 | 3 | 0.39 mi |
Highland House-Designer cabin with Lake View! | $5,802 | $502 | 3 | 2.5 | 0.41 mi |
Spectacular Lake Views! | $5,479 | $474 | 3 | 2.5 | 0.54 mi |
The Maple Cottage: family cabin by @themaplecabins | $3,352 | $290 | 3 | 3 | 0.18 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