Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.52% first-year return on $86,580 initial cash invested.
-8.52%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$2,519
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,519
Total Expenses
$3,134
Mortgage P&I
57%
$1,437
Property Taxes
15%
$383
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King Alfred Charming Escape | $3,624 | $259 | 4 | 2.5 | 0.4 mi |
Charming home with game room and WiFi | $3,022 | $216 | 4 | 3 | 0.37 mi |
Modern Big Home (4B+3B) w/ Big Game RM & Yard! | $4,030 | $288 | 4 | 3 | 0.7 mi |
House of Good Intentions | $3,330 | $238 | 4 | 3 | 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