Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.68% first-year return on $155k initial cash invested.
-7.68%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$5,188
Rent
-$993
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,188
Total Expenses
$6,181
Mortgage P&I
60%
$3,088
Property Taxes
7%
$359
Home Insurance
4%
$219
HOA
0%
$24
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,297
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Jüne House • spacious, modern, clean, cozy | $5,859 | $301 | 4 | 3 | 0.68 mi |
Cozy Modern & New Spacious NLV | $2,609 | $134 | 4 | 3 | 1.09 mi |
Exclusive Retreat: Chic & Stylish Vacation Rental | $2,589 | $133 | 4 | 3 | 1.15 mi |
Charming Home | 15 % Off Monthly Rental | $6,930 | $356 | 4 | 3 | 1.27 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