Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.56% first-year return on $65,250 initial cash invested.
-4.56%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$2,315
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,315
Total Expenses
$2,563
Mortgage P&I
50%
$1,149
Property Taxes
10%
$223
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 3 Bedroom Townhouse - Prime Location | $2,829 | $124 | 3 | 1.5 | 2.06 mi |
Cozy 3BR Ranch in Florissant | $3,833 | $168 | 3 | 1 | 0.44 mi |
Casa Cul De Sac | $2,669 | $117 | 4 | 2 | 0.54 mi |
Charming North County 3BR Ranch | $4,152 | $182 | 4 | 1.5 | 1.53 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