Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.36% first-year return on $54,210 initial cash invested.
-4.36%
Cash On Cash
5.58%
Cap Rate
0.89
DSCR
$2,097
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,097 income − $2,294 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,210
Downpayment
20%
$40,200
Closing costs
1%
$2,010
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,097
Total Expenses
$2,294
Mortgage P&I
50%
$1,047
Property Taxes
7%
$153
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakehead Bungalow + full RV hookups at Lake Shasta | $1,562 | $151 | 2 | 1 | 0.01 mi |
5min to Sugarloaf boat ramp/25 min to Mt Shasta | $2,306 | $223 | 2 | 1 | 1.43 mi |
Cute Lake Home, 2 Bedroom, 1 Bath, 50 & 30 AMP EV | $3,433 | $332 | 2 | 1 | 0.19 mi |
Charming Lake Cottage • Relaxed, Cozy Stay | $1,758 | $170 | 2 | 2 | 1.2 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