Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.72% first-year return on $83,100 initial cash invested.
-4.72%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$2,683
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,683
Total Expenses
$3,010
Mortgage P&I
58%
$1,544
Property Taxes
3%
$71
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Queens Await, fenced backyard, 3/2 Special | $2,289 | $132 | 3 | 2 | 1.43 mi |
Home Away from Home 5 Star Stay | $2,757 | $159 | 3 | 2 | 1.55 mi |
Travelers Tranquil Retreat-Queens, Groups, Pets Ok | $2,375 | $137 | 3 | 2 | 1.57 mi |
GOoD ViBeS | $2,913 | $168 | 3 | 2 | 1.6 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