Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.29% first-year return on $167k initial cash invested.
-15.29%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$3,425
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,425
Total Expenses
$5,550
Mortgage P&I
97%
$3,315
Property Taxes
10%
$353
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious/King bed/bbq/Quality furnishings/Lg suite | $3,066 | $144 | 4 | 2 | 0.65 mi |
Snake Canyon Rim Trail Log Cabin w/Hot Tub | $5,919 | $278 | 3 | 1.5 | 0.62 mi |
Family Friendly Home (No Pets Allowed) | $3,087 | $145 | 3 | 2 | 0.29 mi |
Townhouse With Gym Membership (No Pets Allowed) | $3,023 | $142 | 3 | 2 | 0.52 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