Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.02% first-year return on $90,870 initial cash invested.
-6.02%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$2,682
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$3,138
Mortgage P&I
64%
$1,717
Property Taxes
1%
$14
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Queens Await, fenced backyard, 3/2 Special | $2,289 | $132 | 3 | 2 | 2.81 mi |
Home Away from Home 5 Star Stay | $2,757 | $159 | 3 | 2 | 2.98 mi |
Travelers Tranquil Retreat-Queens, Groups, Pets Ok | $2,375 | $137 | 3 | 2 | 2.99 mi |
Like New Home for Travelers | $2,930 | $169 | 3 | 2 | 3 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