Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.37% first-year return on $101k initial cash invested.
-3.37%
Cash On Cash
5.35%
Cap Rate
0.92
DSCR
$3,493
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,060
Closing costs
1%
$3,953
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,493
Total Expenses
$3,777
Mortgage P&I
55%
$1,906
Property Taxes
2%
$66
Home Insurance
4%
$128
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mama’s House on Mill Creek | $3,729 | $183 | 3 | 2 | 1.67 mi |
Spacious Honeybee Home w/ Deck | Near Downtown! | $3,505 | $172 | 3 | 2 | 1.72 mi |
Newly Renovated Barn - Woodstock | $4,076 | $200 | 3 | 2 | 1.26 mi |
Charming Home Located in a Peaceful Cul-de-Sac | $3,261 | $160 | 3 | 2 | 1.3 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