Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.34% first-year return on $130k initial cash invested.
-0.34%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$5,445
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,056
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,445
Total Expenses
$5,482
Mortgage P&I
47%
$2,543
Property Taxes
2%
$131
Home Insurance
3%
$177
HOA
0%
$17
Property Management
15%
$817
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,361
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW 4BR 17 Springs, RTJ & Montgomery adventures! | $4,620 | $217 | 4 | 2 | 0.9 mi |
Mac's Manor! Cozy& Convenient To 17 Springs & RTJ. | $3,023 | $142 | 4 | 2 | 2.14 mi |
Pool | Fire Pit | GameRoom | 1GB WiFi | A+ Privacy | $7,324 | $344 | 5 | 3.5 | 1.96 mi |
Luxury 5BR Estate | Pool & Pets Welcome | $7,878 | $370 | 5 | 2.5 | 1 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