Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.51% first-year return on $97,275 initial cash invested.
-11.51%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$2,473
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,473 income − $3,406 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,473
Total Expenses
$3,406
Mortgage P&I
77%
$1,907
Property Taxes
7%
$183
Home Insurance
5%
$129
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet Friendly 6 Guest Stay w/Yard | $4,352 | $196 | 3 | 2 | 0.42 mi |
Billings Home w/ Trampoline, Gas Grill & Fire Pit! | $4,130 | $186 | 3 | 2 | 0.43 mi |
That-Place! | $4,996 | $225 | 3 | 2 | 0.62 mi |
Quiet 3 bedroom - Home away from home. | $2,731 | $123 | 3 | 1 | 0.24 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