Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.34% first-year return on $162k initial cash invested.
-15.34%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,906
Rent
-$2,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,837
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$5,971
Mortgage P&I
85%
$3,321
Property Taxes
14%
$557
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 6Beds House•Near Airport, Colleges&Expo | $6,994 | $315 | 3 | 2.5 | 2.21 mi |
Entire Place 3 bedroom|close to major attractions | $3,197 | $144 | 3 | 2 | 0.59 mi |
Modern Home Close to Shopping | $3,042 | $137 | 3 | 2 | 0.92 mi |
3BR Home + Parking + Near Shops #TravelSGV | $4,086 | $184 | 3 | 1 | 2.03 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