Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $252k initial cash invested.
-16.81%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$5,538
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$217k
Closing costs
1%
$10,853
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,538
Total Expenses
$9,067
Mortgage P&I
96%
$5,299
Property Taxes
13%
$725
Home Insurance
7%
$384
HOA
0%
$0
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,384
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nice House3/2 full baths/ Convenient Location/ Free wifi/laundry/parking/AC/Heat | $6,288 | $304 | 3 | 2 | 0.18 mi |
Brand new 2850sqft home with 3-bedrooms 3.5-baths | $6,226 | $301 | 3 | 2.5 | 0.34 mi |
Nice House 4/2 baths, free Wi-Fi/Parking/ Washer | $6,143 | $297 | 4 | 2 | 0.71 mi |
remodel home free laundry/Wi-Fi/Parking | $6,184 | $299 | 3 | 2 | 0.14 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