Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $243k initial cash invested.
-22.75%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$3,916
Rent
-$4,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$8,531
Mortgage P&I
137%
$5,346
Property Taxes
20%
$796
Home Insurance
12%
$451
HOA
1%
$58
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
One-of-a-Kind, peaceful, secluded & close to town | $6,562 | $423 | 3 | 2 | 0.69 mi |
Fox at 5 Mile | $3,428 | $221 | 3 | 2 | 4.61 mi |
Family Home | EV | Playset | Walk to Trail | $4,530 | $292 | 3 | 2.5 | 4.05 mi |
The Lassen House | $3,475 | $224 | 3 | 2.5 | 4.97 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