Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.47% first-year return on $80,700 initial cash invested.
-1.47%
Cash On Cash
6.23%
Cap Rate
1.03
DSCR
$3,551
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,551
Total Expenses
$3,650
Mortgage P&I
38%
$1,358
Property Taxes
13%
$468
Home Insurance
3%
$94
HOA
1%
$25
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Champion Forest Retreat | Hot Tub • Calm • Comfort | $3,028 | $181 | 4 | 2.5 | 1.83 mi |
Cozy Relaxing TV all room30min to Renaissance Fair | $3,112 | $186 | 4 | 2 | 0.84 mi |
25min to Renaissance Faire, Smart TVs in all rooms | $2,710 | $162 | 4 | 2 | 0.9 mi |
Red Nether Brick | $3,664 | $219 | 4 | 2.5 | 1.01 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