Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $307k initial cash invested.
-21.53%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,956
Rent
-$5,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$9,459
Mortgage P&I
170%
$6,721
Property Taxes
9%
$359
Home Insurance
12%
$481
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Maderas Retreat Ranch | $5,790 | $423 | 3 | 2 | 2.33 mi |
Nature/Zen retreat - 30 Min to SD/near Casino | $6,159 | $450 | 4 | 2.5 | 1.98 mi |
Modern mountain guest house. Incredible views | $2,108 | $154 | 2 | 2.5 | 2.34 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