Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $129k initial cash invested.
-21.02%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,810
Rent
-$2,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$4,071
Mortgage P&I
147%
$2,660
Property Taxes
11%
$198
Home Insurance
10%
$185
HOA
9%
$160
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Landing | Amazing 2BD, Clubhouse, Gym | $2,509 | $150 | 2 | 2 | 0.35 mi |
Landing | Amazing 2BD, Pool, Clubhouse | $2,091 | $125 | 2 | 2 | 0.37 mi |
Landing | Beautiful 2BD, Pool, Gym | $2,008 | $120 | 2 | 2 | 0.37 mi |
Landing | Spectacular 2BD, Clubhouse, Pool | $1,639 | $98 | 2 | 2 | 0.37 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