Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $163k initial cash invested.
-13.69%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$4,549
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,549
Total Expenses
$6,404
Mortgage P&I
74%
$3,350
Property Taxes
14%
$626
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Flowing Lake Escape: Hot Tub | Paddle | Relax | $6,662 | $296 | 3 | 2 | 3 mi |
Exclusive Lakefront For 10 with Sauna, Kayaks | $10,691 | $475 | 3 | 3 | 2.35 mi |
Exclusive Lakefront For 10 with Sauna, Kayaks | $10,354 | $460 | 3 | 3 | 2.35 mi |
Lakefront Retreat for 6 with Stunning Views, Sauna | $5,695 | $253 | 2 | 2 | 2.35 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