Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.92% first-year return on $171k initial cash invested.
-16.92%
Cash On Cash
1.93%
Cap Rate
0.34
DSCR
$4,365
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$7,008
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,365
Total Expenses
$6,779
Mortgage P&I
77%
$3,368
Property Taxes
25%
$1,070
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Mi to Lake Redman: Home w/ Furnished Pergola! | $5,755 | $371 | 4 | 2.5 | 1.26 mi |
VIctorian House|Sleeps 10|Fenced|4BR|Full Kitchen | $3,770 | $243 | 4 | 2.5 | 2.87 mi |
Parrot Bay Rancher Hot chocolate bar EV-charger | $3,289 | $212 | 3 | 2 | 2.63 mi |
Close to hospital, Expo Center, York College | $3,801 | $245 | 5 | 2 | 2.75 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