Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $229k initial cash invested.
-10.65%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$6,704
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,704
Total Expenses
$8,735
Mortgage P&I
70%
$4,665
Property Taxes
8%
$511
Home Insurance
5%
$341
HOA
0%
$0
Property Management
15%
$1,006
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bonito Estate! | $8,605 | $690 | 4 | 3.5 | 7.01 mi |
Ranch Oasis on 3 Acres w/Pool, Outdoor Kitchen | $5,737 | $460 | 4 | 3 | 2.5 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