Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.52% first-year return on $209k initial cash invested.
-25.52%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$2,665
Rent
-$4,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$177k
Closing costs
1%
$8,832
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,665
Total Expenses
$7,119
Mortgage P&I
157%
$4,194
Property Taxes
36%
$958
Home Insurance
12%
$324
HOA
14%
$363
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury home in Wellen Park! | $3,132 | $198 | 4 | 3 | 0.68 mi |
Wellen Park Luxury Home | $3,448 | $218 | 4 | 3 | 0.82 mi |
New listing Pool home | $3,622 | $229 | 4 | 3 | 1.63 mi |
PARADISE MEETS PRIVACY WITH AMAZING WATER VIEW & HEATED POOL | $2,594 | $164 | 4 | 3 | 1.67 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