Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $115k initial cash invested.
-11.47%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,196
Rent
-$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,760
Closing costs
1%
$4,638
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$4,299
Mortgage P&I
74%
$2,350
Property Taxes
8%
$247
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lucky 13 • Lake Hills Luxury | $4,266 | $275 | 3 | 2.5 | 0.85 mi |
Hot Tub•Mid-Century 3BR Pool & View Retreat | $3,134 | $202 | 3 | 2 | 1.35 mi |
Amazing Views , Hiking trail 50 feet away. | $9,928 | $640 | 4 | 4 | 0.99 mi |
Rimrock View Vacation Rental, a place with a view. | $1,970 | $127 | 3 | 2 | 1.45 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