Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.17% first-year return on $82,044 initial cash invested.
-6.17%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$2,845
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,845
Total Expenses
$3,267
Mortgage P&I
48%
$1,352
Property Taxes
16%
$451
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Q Residence | $3,495 | $221 | 4 | 3 | 0.44 mi |
Private 1st FL Duplex-Heated Spa-Guests Upstairs | $2,388 | $151 | 4 | 3 | 0.8 mi |
Private pool & close to stadium | $3,084 | $195 | 4 | 2.5 | 0.12 mi |
Mi Casita - *Free Snacks & Drinks* w/Private Pool | $4,413 | $279 | 4 | 2.5 | 0.83 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