Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.53% first-year return on $145k initial cash invested.
-13.53%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$4,641
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,641
Total Expenses
$6,274
Mortgage P&I
65%
$3,032
Property Taxes
9%
$402
Home Insurance
5%
$228
HOA
8%
$384
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 2 Bed/2 Bath Home with Full Kitchen | $3,232 | $138 | 2 | 2 | 0.91 mi |
Winter Stay on Brook Boulevard | $4,145 | $177 | 2 | 2 | 1.1 mi |
Brook Boulevard Home | $3,818 | $163 | 2 | 2 | 1.15 mi |
Serenity near the city (be close to nature & city) | $5,996 | $256 | 3 | 3 | 1.76 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