Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $84,900 initial cash invested.
-6.16%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$2,879
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,879
Total Expenses
$3,315
Mortgage P&I
50%
$1,451
Property Taxes
13%
$380
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Get Away Home | $2,414 | $147 | 4 | 2 | 0.72 mi |
Entire Home | 4 BDRM 2 bath 🏡 Industrial Paradise | $2,595 | $158 | 4 | 2 | 1.96 mi |
Mentha House | $3,252 | $198 | 4 | 2 | 2.34 mi |
Comfortable 3BR Home with Backyard for BBQs | $2,727 | $166 | 3 | 2 | 1.58 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