Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $208k initial cash invested.
-19.75%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,730
Rent
-$3,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,730
Total Expenses
$7,150
Mortgage P&I
118%
$4,404
Property Taxes
17%
$650
Home Insurance
8%
$306
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Home, Yard & 3 Car Garage 4/3 - #5204 | $6,096 | $334 | 4 | 2.5 | 3.7 mi |
Spacious Ranch Home with Fenced Yard | $4,873 | $267 | 4 | 2 | 1.31 mi |
Monopoly Park Family House | $4,417 | $242 | 4 | 2 | 4.3 mi |
Boutique 3BR• en-suite baths• pool hall | $3,176 | $174 | 3 | 3.5 | 1.76 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