Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.07% first-year return on $188k initial cash invested.
-16.07%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$5,001
Rent
-$2,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,788
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,001
Total Expenses
$7,513
Mortgage P&I
76%
$3,792
Property Taxes
21%
$1,041
Home Insurance
6%
$280
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux Mansion w Heated Pool n Yoga | $9,017 | $549 | 4 | 2 | 2.04 mi |
Renovated house w/ saltwater pool & huge backyard | $6,767 | $412 | 4 | 2 | 0.25 mi |
Paradise In Sunny Fl 4BD with Private Heated Pool | $7,063 | $430 | 4 | 2 | 0.7 mi |
There's no other place you'd want to be! | $3,975 | $242 | 4 | 2 | 0.93 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