Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.6% first-year return on $319k initial cash invested.
-25.6%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,818
Rent
-$6,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$286k
Closing costs
1%
$14,324
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$10,620
Mortgage P&I
193%
$7,378
Property Taxes
13%
$514
Home Insurance
14%
$525
HOA
10%
$370
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW Mountain View Retreat w/ Swim Spa & Mini Golf | $8,877 | $456 | 3 | 3 | 2.16 mi |
Evergreen Chalet | $3,426 | $176 | 3 | 2.5 | 1.45 mi |
Mt Rose Retreat. Quiet on 180 degree Acre culdesac | $3,017 | $155 | 3 | 2 | 2.01 mi |
Mountain Rustic House-Tahoe-Reno 1.5 miles MtRose | $4,438 | $228 | 3 | 2 | 3.59 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