Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.07% first-year return on $66,279 initial cash invested.
-4.07%
Cash On Cash
5.45%
Cap Rate
0.88
DSCR
$2,138
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$2,363
Mortgage P&I
55%
$1,183
Property Taxes
3%
$73
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bluffs of Blackwater | $3,337 | $211 | 3 | 2.5 | 5.58 mi |
Home Away From Home | $2,341 | $148 | 3 | 2 | 1.38 mi |
Cabin with Direct Creek Access 7 minutes to Jasper | $2,436 | $154 | 2 | 2 | 5.34 mi |
Cozy River House on Blackwater Creek | $3,416 | $216 | 2 | 2 | 5.44 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