Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.27% first-year return on $99,390 initial cash invested.
-2.27%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$4,626
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,626
Total Expenses
$4,814
Mortgage P&I
38%
$1,755
Property Taxes
13%
$600
Home Insurance
3%
$126
HOA
2%
$113
Property Management
15%
$694
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,156
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Mi to Six Flags: Spring Vacation Home | $4,522 | $236 | 4 | 2 | 1.17 mi |
Spring Group Getaway • Family-Friendly Comfort | $5,289 | $276 | 4 | 2.5 | 0.93 mi |
Cozy Home • King Bed • Game Room • Long Stay Ready | $4,139 | $216 | 4 | 2.5 | 1.06 mi |
Home away from Home! | $4,963 | $259 | 4 | 2 | 0.98 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