Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $91,620 initial cash invested.
-15.26%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$2,252
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,252
Total Expenses
$3,417
Mortgage P&I
69%
$1,552
Property Taxes
28%
$621
Home Insurance
5%
$113
HOA
2%
$50
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suburban Home in Magnolia w/ Fenced Yard | $2,738 | $180 | 3 | 2 | 1.21 mi |
Bohemian 3BR Home King bed+RV-Boat-Trailer Parking | $2,494 | $164 | 3 | 2 | 1.28 mi |
Rural Hideaway! 50% off monthly! | $1,232 | $81 | 3 | 1.5 | 2.03 mi |
〽️ Sunrise Waterfront Cottage Wheelchair friendly | $2,525 | $166 | 3 | 2 | 2.33 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