Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.73% first-year return on $113k initial cash invested.
-9.73%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$3,961
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,961
Total Expenses
$4,875
Mortgage P&I
60%
$2,357
Property Taxes
11%
$450
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Safe, Quiet, Friendly area | $4,361 | $214 | 2 | 1 | 1.83 mi |
Doll’s House on Half Acre. Fenced Yard for Pets. | $3,954 | $194 | 2 | 1 | 1.99 mi |
Beautifully Spacious with Charm | $2,894 | $142 | 2 | 1 | 0.65 mi |
Cheerful 2 Bedroom 2 Bath Garden Apt with Laundry | $5,604 | $275 | 2 | 2 | 1.88 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