Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.36% first-year return on $304k initial cash invested.
-28.36%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$2,360
Rent
-$7,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$9,536
Mortgage P&I
284%
$6,698
Property Taxes
52%
$1,220
Home Insurance
20%
$476
HOA
0%
$10
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lodge Bungalow at Copper Valley - 01 | $2,852 | $375 | 2 | 2 | 0.7 mi |
Lodge Bungalow at Copper Valley - 21 | $2,745 | $361 | 2 | 2 | 0.72 mi |
Lodge Bungalow at Copper Valley - 33 | $2,502 | $329 | 2 | 2 | 0.72 mi |
Lodge Bungalow at Copper Valley - 40 | $2,373 | $312 | 2 | 2 | 0.65 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