Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.56% first-year return on $200k initial cash invested.
-20.56%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,507
Rent
-$3,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,507
Total Expenses
$5,942
Mortgage P&I
171%
$4,299
Property Taxes
5%
$136
Home Insurance
12%
$304
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sleepy Bear Lodge | $2,089 | $109 | 2 | 2 | 2.06 mi |
Crisp Modern Stay + Comm. Pool | $3,660 | $191 | 4 | 2.5 | 5.68 mi |
Cozy Cottage Getaway in a Countryside Setting | $2,549 | $133 | 2 | 1 | 3.79 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