Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.06% first-year return on $119k initial cash invested.
-0.06%
Cash On Cash
6.37%
Cap Rate
1.09
DSCR
$4,925
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,925
Total Expenses
$4,931
Mortgage P&I
45%
$2,197
Property Taxes
4%
$212
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BD | Pool Table, Backyard & Cherry Creek | $4,764 | $227 | 4 | 3.5 | 0.61 mi |
Lake Townhome/ Family & Pet Friendly | $2,414 | $115 | 3 | 3 | 0.5 mi |
Spacious 5BR Retreat | Perfect for Week-Long Trips | $7,451 | $355 | 5 | 3 | 0.61 mi |
Modern 4 Bed 3.5 bath Home | $7,367 | $351 | 3 | 3.5 | 0.69 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