Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $83,100 initial cash invested.
-11.96%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$1,815
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,815
Total Expenses
$2,643
Mortgage P&I
86%
$1,564
Property Taxes
5%
$99
Home Insurance
6%
$108
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 3 bed home with plenty of parking space | $2,530 | $141 | 3 | 2 | 1.47 mi |
Spacious family home | $1,651 | $92 | 3 | 2 | 1.56 mi |
Mission Family Home | $2,315 | $129 | 3 | 2 | 1.92 mi |
3 Bd/2 Ba open concept home with plenty of parking | $2,082 | $116 | 3 | 2 | 2.3 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