Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.07% first-year return on $149k initial cash invested.
-20.07%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,612
Rent
-$2,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,612
Total Expenses
$5,107
Mortgage P&I
116%
$3,026
Property Taxes
23%
$609
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Country-living Lake-view furry friends ok | $4,769 | $196 | 3 | 2 | 1.09 mi |
Your Home Away from Home | $4,258 | $175 | 2 | 2 | 4.76 mi |
Gated Country Vineyard Estate | $6,229 | $256 | 3 | 2 | 5.21 mi |
Warm sunshine | $3,820 | $157 | 3 | 2.5 | 4.76 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