Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $112k initial cash invested.
-18.12%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$2,953
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,953
Total Expenses
$4,649
Mortgage P&I
76%
$2,258
Property Taxes
26%
$775
Home Insurance
5%
$157
HOA
1%
$42
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quail Creek Hollow, Farmhouse Retreat | $3,428 | $245 | 3 | 2 | 1.5 mi |
Relaxing Near Lake King Beds | $3,666 | $262 | 4 | 2 | 1.04 mi |
Sparkling Pool Getaway! Near Lake & Downtown Fun! | $3,764 | $269 | 4 | 2.5 | 1.38 mi |
Built for Crews | 1-Story · XL Yard ·Ample Parking | $2,463 | $176 | 4 | 2.5 | 1.53 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