Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $275k initial cash invested.
-16.38%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$5,650
Rent
-$3,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$240k
Closing costs
1%
$11,975
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,650
Total Expenses
$9,411
Mortgage P&I
106%
$5,965
Property Taxes
5%
$290
Home Insurance
8%
$444
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beaver Lake Waterfront | $8,234 | $564 | 4 | 4 | 1.73 mi |
Pineview - Beaver Lake - 2 Living Rooms - Hot Tub | $6,716 | $460 | 4 | 4 | 1.82 mi |
Lake View Twin Homes w/ Spacious Decks & Kitchens | $4,628 | $317 | 4 | 4 | 1.9 mi |
Splash Landing: Lakefront Luxury with Hot Tub & Fi | $9,373 | $642 | 4 | 4 | 2.1 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