Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $165k initial cash invested.
-16.34%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,684
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,703
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,684
Total Expenses
$5,927
Mortgage P&I
88%
$3,260
Property Taxes
17%
$630
Home Insurance
7%
$244
HOA
1%
$25
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Must See to Believe! Recently Renovated! Book now! | $5,828 | $286 | 4 | 2 | 2.66 mi |
Rehoboth house (Entire) | $5,360 | $263 | 4 | 2 | 2.75 mi |
Spring Villa: Modern, BR bath on main, AC, fenced | $6,786 | $333 | 5 | 3 | 1.98 mi |
Cozy Family Retreat Home! W/Game Room dog friendly | $4,932 | $242 | 5 | 2.5 | 2.05 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