Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.36% first-year return on $82,113 initial cash invested.
-11.36%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$2,368
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$3,145
Mortgage P&I
64%
$1,509
Property Taxes
17%
$394
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3 Bedroom Townhouse | $3,103 | $179 | 3 | 1.5 | 0.21 mi |
S Herman St | $2,982 | $172 | 3 | 1 | 0.42 mi |
Eden Place | $2,046 | $118 | 2 | 2 | 0.25 mi |
Bay View Cottage - Fenced Corner Lot, Walk to Lake | $3,693 | $213 | 2 | 2 | 0.46 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