Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $265k initial cash invested.
-19.26%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$4,298
Rent
-$4,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$230k
Closing costs
1%
$11,499
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,298
Total Expenses
$8,559
Mortgage P&I
132%
$5,681
Property Taxes
8%
$359
Home Insurance
9%
$402
HOA
1%
$54
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Luxury Madison | $6,260 | $294 | 3 | 3.5 | 3.64 mi |
Cape Cod Farmhouse ~ @hgtvbnb ~ Charmingly Remodel | $4,854 | $228 | 3 | 3.5 | 4.17 mi |
Modern Villa| Great location| Sleeps 8 | $5,472 | $257 | 3 | 3 | 3.87 mi |
Superb 3 Bedroom 3 Full Bathroom w/Pool & Gym | $3,769 | $177 | 3 | 3 | 3.91 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