Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.73% first-year return on $152k initial cash invested.
-5.73%
Cash On Cash
5.18%
Cap Rate
0.85
DSCR
$6,177
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,177
Total Expenses
$6,902
Mortgage P&I
52%
$3,230
Property Taxes
7%
$431
Home Insurance
4%
$226
HOA
1%
$50
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,544
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Upscale Home | Cal King Bed | 65" TV | Work Desk | $5,833 | $223 | 3 | 2 | 0.07 mi |
Roomy + Upscale, XL Sofa, 2 Desks, Tahoe 30Min | $5,833 | $223 | 3 | 2 | 0.15 mi |
3-Bedroom south Reno/Sleeps10 | $7,194 | $275 | 3 | 2.5 | 0.69 mi |
Cozy 4BD Sleeps 10 Near Airport | $5,990 | $229 | 4 | 2.5 | 0.08 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