Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $72,180 initial cash invested.
-5.74%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$2,441
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$2,786
Mortgage P&I
53%
$1,305
Property Taxes
9%
$219
Home Insurance
4%
$90
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lotus House-Comfy, Walk to Park, Centrally Located | $2,560 | $183 | 3 | 1 | 0.49 mi |
HOT TUB 3 Kings Beautiful Close to freeway | $2,784 | $199 | 3 | 2 | 0.25 mi |
Cute 3 king with 85" 4k TV, near huge park POOL | $2,574 | $184 | 3 | 2 | 0.56 mi |
Howell House-The Perfect Getaway | $2,519 | $180 | 3 | 1 | 0.25 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