Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.36% first-year return on $90,045 initial cash invested.
-3.36%
Cash On Cash
5.33%
Cap Rate
0.92
DSCR
$3,164
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,045
Downpayment
20%
$62,900
Closing costs
1%
$3,145
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,164
Total Expenses
$3,416
Mortgage P&I
48%
$1,523
Property Taxes
8%
$238
Home Insurance
3%
$110
HOA
1%
$25
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & Modern | 4BR Retreat | $3,464 | $193 | 4 | 2 | 2.09 mi |
Central spacious 4br w/2 kings | $4,361 | $243 | 4 | 3 | 1.94 mi |
Modern•Game Room•King Bed•Sports Complex•Lux | $3,661 | $204 | 3 | 2 | 0.63 mi |
Near Hospital & Shopping Centers | $3,894 | $217 | 3 | 2 | 1.11 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