Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $91,290 initial cash invested.
-5.49%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$3,219
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,637
Mortgage P&I
55%
$1,756
Property Taxes
5%
$147
Home Insurance
4%
$122
HOA
2%
$66
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful “Home Away from Home” with Heated Pool! | $6,137 | $354 | 3 | 2 | 0.72 mi |
Beautiful 3 bedroom with private heated pool. | $3,970 | $229 | 3 | 2 | 1.17 mi |
Palm Paradise | $4,716 | $272 | 3 | 2 | 1.37 mi |
Southwest Cozy | $4,664 | $269 | 3 | 2 | 1.38 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