Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.75% first-year return on $75,330 initial cash invested.
-5.75%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$2,453
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,453
Total Expenses
$2,814
Mortgage P&I
56%
$1,373
Property Taxes
9%
$220
Home Insurance
2%
$44
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern & Cozy Home | King Bed | Tv in All Rooms | $2,399 | $136 | 3 | 2 | 0.53 mi |
Relax + Unwind w/ Fabulous Patio & Cornhole | $2,964 | $168 | 3 | 2 | 0.7 mi |
Hidden Gem | 3BD, 2FB w/Jacuzzi + Pool Table | $2,999 | $170 | 3 | 2 | 0.42 mi |
Entire House 15 Mins From RAFB | $2,805 | $159 | 3 | 2 | 0.71 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