Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $149k initial cash invested.
-16.54%
Cash On Cash
2.02%
Cap Rate
0.36
DSCR
$3,995
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,995
Total Expenses
$6,052
Mortgage P&I
74%
$2,948
Property Taxes
24%
$967
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brentwood de Maria -Cowboy Pool & Dog Friendly | $5,399 | $250 | 3 | 2 | 0.38 mi |
Spacious 3BR | Sleeps 7 | Near Q2 Stadium & UT | $5,097 | $236 | 3 | 2 | 0.75 mi |
Brentwood Home | $4,535 | $210 | 3 | 2.5 | 0.2 mi |
Modern Retreat Near Downtown & UT w/ Sauna | $5,032 | $233 | 3 | 2.5 | 0.47 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