Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.44% first-year return on $115k initial cash invested.
-2.44%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$4,532
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$4,765
Mortgage P&I
50%
$2,262
Property Taxes
4%
$165
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Modern Pool Oasis Near DT Vegas, Pool Table | $4,750 | $256 | 3 | 2.5 | 0.07 mi |
Serenity Sands: Desert Villa Getaway | $3,933 | $212 | 3 | 2.5 | 0.11 mi |
Paradise | $5,436 | $293 | 3 | 2.5 | 0.12 mi |
Gorgeous spacious home to come get cozy for the holidays | $5,752 | $310 | 3 | 2.5 | 0.14 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