Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.13% first-year return on $118k initial cash invested.
-14.13%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,391
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,420
Closing costs
1%
$4,471
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,391
Total Expenses
$3,779
Mortgage P&I
93%
$2,212
Property Taxes
11%
$258
Home Insurance
7%
$160
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Closer to Heaven. | $2,827 | $169 | 4 | 2 | 6.28 mi |
Like New Home for Travelers | $2,827 | $169 | 3 | 2 | 5.67 mi |
Travelers Tranquil Retreat-Queens, Groups, Pets Ok | $2,292 | $137 | 3 | 2 | 5.72 mi |
Home Away from Home 5 Star Stay | $2,660 | $159 | 3 | 2 | 5.74 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