Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.67% first-year return on $94,020 initial cash invested.
-9.67%
Cash On Cash
3.6%
Cap Rate
0.63
DSCR
$2,870
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,628
Mortgage P&I
60%
$1,729
Property Taxes
14%
$391
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Lake Views, dock, game room, relaxing | $3,928 | $287 | 3 | 2.5 | 1.39 mi |
Tackle Box at Lake Talquin | $3,052 | $223 | 2 | 1 | 0.93 mi |
Talquin Lake House W/Dock 3 bedroom with office/gym | $2,847 | $208 | 4 | 2 | 0.74 mi |
Talquin Lakeside Retreat Sleeps 7 in 4 BRs/2 Baths | $3,285 | $240 | 4 | 2 | 0.93 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