Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.9% first-year return on $112k initial cash invested.
-2.9%
Cash On Cash
5.59%
Cap Rate
0.95
DSCR
$4,163
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,163
Total Expenses
$4,435
Mortgage P&I
53%
$2,201
Property Taxes
2%
$77
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Very spacious house in sparks | $4,499 | $170 | 3 | 2 | 0.3 mi |
Quiet 3 Bedroom Cottage | $3,070 | $116 | 3 | 2 | 0.66 mi |
The biggest little house in Reno and Sparks | $4,472 | $169 | 3 | 2 | 0.66 mi |
View of sparks Reno | $5,107 | $193 | 3 | 2.5 | 0.43 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