Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.82% first-year return on $120k initial cash invested.
-14.82%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$2,622
Rent
-$1,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,740
Closing costs
1%
$4,837
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$4,099
Mortgage P&I
91%
$2,388
Property Taxes
8%
$209
Home Insurance
7%
$175
HOA
3%
$68
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3bd 2ba Cable TV Fast Internet Click To Read More | $3,534 | $140 | 3 | 2 | 0.41 mi |
3/2 SmartTVs Fast Internet Click for more info | $2,651 | $105 | 3 | 2 | 0.42 mi |
Exquisite 3 Bedroom 2 Bath Dream Home with Pool | $3,509 | $139 | 3 | 2 | 0.44 mi |
Peoria Home 3bd Beautiful Yard Near P83 & Stadium | $3,964 | $157 | 3 | 2 | 0.48 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