Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.8% first-year return on $81,090 initial cash invested.
-12.8%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$2,035
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,035
Total Expenses
$2,900
Mortgage P&I
81%
$1,644
Property Taxes
8%
$165
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Little Green House - on the flats | $2,498 | $119 | 2 | 1 | 0.26 mi |
Luxury Penthouse Historical Building, 2 Bed-Unit C | $3,127 | $149 | 2 | 1 | 0.39 mi |
Copper City Charmer | Easy Freeway Access | $3,001 | $143 | 2 | 1 | 0.35 mi |
Luxury Historical Building, 2 Bedroom- Unit J | $2,938 | $140 | 2 | 1 | 0.49 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