Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $117k initial cash invested.
-9.28%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$4,743
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$5,645
Mortgage P&I
50%
$2,383
Property Taxes
17%
$821
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dive Into Fun: Pool House with Grill + Game Room | $6,816 | $270 | 3 | 2.5 | 0.28 mi |
The Oak | King Bed & HUGE Backyard | $5,882 | $233 | 3 | 2 | 0.68 mi |
Cozy 3/2/1 near US75 (Central Expressway) | $6,412 | $254 | 3 | 2 | 0.72 mi |
Beautifully Updated Mid-Term Rental w/ Office | $4,065 | $161 | 3 | 2 | 0.66 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