Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.35% first-year return on $302k initial cash invested.
-21.35%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,588
Rent
-$5,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,588
Total Expenses
$9,965
Mortgage P&I
143%
$6,560
Property Taxes
9%
$434
Home Insurance
10%
$464
HOA
7%
$304
Property Management
15%
$688
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,147
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Standalone House Large Backyard | $6,288 | $304 | 4 | 2 | 0.55 mi |
R Lake Forest 4BR w/Lake View | $8,749 | $423 | 4 | 2 | 0.67 mi |
Elegant 4BR3B｜Garden Oasis｜Family Friendly G#42087 | $7,818 | $378 | 4 | 3 | 0.43 mi |
Amazing Lakeside House.Fantastic | $6,391 | $309 | 4 | 3 | 0.74 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