Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.05% first-year return on $101k initial cash invested.
-15.05%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$2,123
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $3,394 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,380
Closing costs
1%
$3,969
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,123
Total Expenses
$3,394
Mortgage P&I
95%
$2,024
Property Taxes
5%
$111
Home Insurance
7%
$139
HOA
5%
$101
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fantastic 3-bedroom,6 beds! house with AC | $4,100 | $221 | 3 | 2 | 0.48 mi |
Snow Birds, Family, Friends Fun in the Sun Escape! | $2,041 | $110 | 3 | 2 | 1.97 mi |
Running Deer Getaway | 3 Bed + Office • 2 Bath | $4,193 | $226 | 3 | 2 | 2.35 mi |
Fantastic 3-bedroom 6 beds house with AC Suncity W | $4,750 | $256 | 3 | 2 | 2.93 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