Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.69% first-year return on $91,479 initial cash invested.
-5.69%
Cash On Cash
4.82%
Cap Rate
0.83
DSCR
$3,410
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$3,844
Mortgage P&I
50%
$1,704
Property Taxes
11%
$382
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming home near Major Cities | $3,413 | $204 | 3 | 2 | 1.07 mi |
Creek Access & Deck: ‘Runningwater’ Lancaster Gem | $3,095 | $185 | 3 | 2 | 1.16 mi |
Eclectic Mid-century Mod Enclave | $4,517 | $270 | 4 | 2 | 1.69 mi |
Suburban Lancaster Home | $2,660 | $159 | 2 | 1.5 | 2.12 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