Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.08% first-year return on $194k initial cash invested.
-7.08%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$7,061
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,061 income − $8,208 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$157k
Closing costs
1%
$7,831
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$7,061
Total Expenses
$8,208
Mortgage P&I
56%
$3,942
Property Taxes
6%
$438
Home Insurance
4%
$280
HOA
2%
$160
Property Management
15%
$1,059
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,765
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunriver Home Close To It All - Pet Friendly | $10,480 | $749 | 5 | 3.5 | 0 mi |
Indian 3 - Hot Tub, SHARC, Huge Deck, Pool Table | $12,285 | $878 | 5 | 4 | 0.11 mi |
#2 Lark Ln, Near Ft. Rock , Sauna, 12 SHARC passes | $6,422 | $459 | 5 | 4 | 0.16 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