Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.38% first-year return on $61,596 initial cash invested.
-2.38%
Cash On Cash
6.16%
Cap Rate
0.97
DSCR
$2,243
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,596
Downpayment
20%
$41,520
Closing costs
1%
$2,076
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,243
Total Expenses
$2,365
Mortgage P&I
49%
$1,097
Property Taxes
5%
$110
Home Insurance
4%
$81
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Culberhouse Cottage - Executive/Vacation Rental | $1,799 | $102 | 3 | 2 | 1.34 mi |
Cottage in the Lanes | $1,835 | $104 | 3 | 2 | 1.74 mi |
1720 Casa Motel | $2,311 | $131 | 3 | 2 | 1.87 mi |
Charming updated older home. Tastefully furnished. | $1,799 | $102 | 3 | 2 | 1.95 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