Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.51% first-year return on $155k initial cash invested.
-10.51%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$4,458
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,458
Total Expenses
$5,818
Mortgage P&I
68%
$3,035
Property Taxes
10%
$425
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool View Luxury | $8,366 | $573 | 4 | 3 | 1.4 mi |
Relaxing Getaway Pool, Jacuzzi, Fire Pit, Foosball | $7,169 | $491 | 4 | 2.5 | 1.61 mi |
Furniture MKT PTI airport spacious with acreage | $5,139 | $352 | 4 | 3.5 | 1.98 mi |
Saint Johns HP | Groups Welcomed | $2,905 | $199 | 4 | 2.5 | 1.33 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