Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.52% first-year return on $74,070 initial cash invested.
-5.52%
Cash On Cash
5.04%
Cap Rate
0.82
DSCR
$2,394
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$2,735
Mortgage P&I
57%
$1,366
Property Taxes
5%
$127
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful 3-Bed, 2.5-Bath Smart Home w/ RV Parking | $4,117 | $202 | 3 | 2.5 | 0.46 mi |
Home Sweet Home | $1,814 | $89 | 3 | 2.5 | 0.5 mi |
The Cowboy Corral | $2,568 | $126 | 3 | 1 | 0.38 mi |
Newly Remodeled Home | $3,852 | $189 | 4 | 2 | 0.45 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