Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $137k initial cash invested.
-11.45%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$3,244
Rent
-$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,397
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,244
Total Expenses
$4,554
Mortgage P&I
82%
$2,658
Property Taxes
3%
$106
Home Insurance
6%
$192
HOA
1%
$40
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 4br Ranch-Style Home | Corner Lot | $3,786 | $254 | 4 | 3 | 0.39 mi |
Cozy Goose a Luxurious Home | $5,977 | $401 | 5 | 3 | 2.23 mi |
You Will LOVE It Here | $3,040 | $204 | 4 | 2.5 | 1 mi |
Corporate Leasing HSV/Harvest/Madison 4BR home. | $3,979 | $267 | 4 | 2.5 | 1.18 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