Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $127k initial cash invested.
-17.88%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$1,901
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,901
Total Expenses
$3,796
Mortgage P&I
138%
$2,615
Property Taxes
5%
$87
Home Insurance
10%
$182
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Meriwether Cabin at Riverview Campground | $1,873 | $131 | 2 | 2 | 0.57 mi |
Cornwell Cabin at Riverview Campground | $2,402 | $168 | 3 | 2 | 0.59 mi |
Fisher Hollow Cabin | $2,888 | $202 | 2 | 2 | 2.02 mi |
Creek Side Cabins (Caster's Cabin) Finished September 2017 | $2,345 | $164 | 3 | 2 | 1.78 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