Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $134k initial cash invested.
-11.91%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,973
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,231
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,973
Total Expenses
$5,301
Mortgage P&I
65%
$2,602
Property Taxes
13%
$532
Home Insurance
5%
$184
HOA
2%
$76
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family & kids Home for Non-Smoking guests | $10,157 | $566 | 4 | 2 | 1.62 mi |
Modern Luxury Retreat | 4B 3B | Pool + Park Access | $4,433 | $247 | 4 | 3 | 1.33 mi |
Luxurious spa-like oasis with pool, 4bdr/ 3br, Gym | $5,779 | $322 | 4 | 3 | 1.46 mi |
Modern & Spacious • 4BR Newly Remodeled with Pool | $5,168 | $288 | 4 | 3 | 2.04 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