Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.46% first-year return on $164k initial cash invested.
-8.46%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$5,084
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,084
Total Expenses
$6,243
Mortgage P&I
64%
$3,237
Property Taxes
5%
$267
Home Insurance
5%
$234
HOA
1%
$65
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,271
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Entertainers Home | Pool & Backyard Oasis! | $6,137 | $342 | 4 | 3 | 0.68 mi |
Beautiful 4 Bedroom Serene Oasis with Pool! | $5,976 | $333 | 4 | 2.5 | 0.58 mi |
The Sandlot: Beautifully Remodeled Family Retreat | $4,235 | $236 | 4 | 2 | 0.68 mi |
Modern Southwest home w/heated pool oasis | $5,025 | $280 | 4 | 2 | 0.74 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