Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.36% first-year return on $164k initial cash invested.
-12.36%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$3,554
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,655
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,554
Total Expenses
$5,241
Mortgage P&I
91%
$3,248
Property Taxes
1%
$45
Home Insurance
7%
$243
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakeview Home with a Pool | $2,906 | $273 | 4 | 3 | 0.39 mi |
NEW! High end Cottage with epic Lake-View Deck | $4,163 | $391 | 4 | 3 | 0.54 mi |
Upscale Cottage with Furnished Lake-View Deck! | $4,546 | $427 | 4 | 3 | 0.54 mi |
Lake Access w/ Bunk room + Game Room + Fire pit | $4,290 | $403 | 4 | 2.5 | 0.24 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