Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.73% first-year return on $116k initial cash invested.
-20.73%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$1,810
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,120
Closing costs
1%
$4,656
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$3,810
Mortgage P&I
130%
$2,354
Property Taxes
13%
$237
Home Insurance
9%
$166
HOA
10%
$185
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Natural light! Quiet. View! | $1,780 | $76 | 3 | 2 | 0.39 mi |
Golfer's Hideout on Golf Course | $3,349 | $143 | 3 | 2 | 0.41 mi |
Newer Condo at the 7th Green Sunbrook Golf Course | $2,506 | $107 | 3 | 2 | 0.41 mi |
Monthly Rental | 3 bedrooms | Black Rock Community | $1,803 | $77 | 3 | 2 | 0.44 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