Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.39% first-year return on $73,776 initial cash invested.
-6.39%
Cash On Cash
4.75%
Cap Rate
0.77
DSCR
$2,102
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,776
Downpayment
20%
$53,120
Closing costs
1%
$2,656
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$2,495
Mortgage P&I
65%
$1,360
Property Taxes
2%
$38
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort House weekly discount | $1,973 | $141 | 3 | 2 | 5.13 mi |
New Home Away from Home | $2,309 | $165 | 3 | 2 | 5.18 mi |
My Sweet Home | $2,141 | $153 | 3 | 2 | 4.85 mi |
Curbside Duplex | $1,763 | $126 | 2 | 1 | 5.19 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