Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.87% first-year return on $82,218 initial cash invested.
-10.87%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$2,041
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,041
Total Expenses
$2,786
Mortgage P&I
74%
$1,513
Property Taxes
9%
$185
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pets OK Charming Immaculate home EZ to I-19 | $2,705 | $171 | 3 | 2 | 0.34 mi |
Birds abound & wildlife awaits you. Garage No Pet | $2,293 | $145 | 3 | 2 | 1.81 mi |
Birdwatchers Paradise on 1.5 ac Golfing hiking & More | $2,531 | $160 | 3 | 2 | 1.88 mi |
Serenity in Sunny, Bike riders' Haven! Garage | $2,072 | $131 | 3 | 2 | 1.96 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