Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.59% first-year return on $176k initial cash invested.
-16.59%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$3,908
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$6,334
Mortgage P&I
94%
$3,670
Property Taxes
13%
$502
Home Insurance
7%
$262
HOA
1%
$25
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern getaway between Mission Ridge & Leavenworth | $5,964 | $258 | 3 | 2.5 | 2.66 mi |
Our family home welcomes you | $2,289 | $99 | 3 | 2 | 0.69 mi |
Contemporary Cottage - VIEWS! | $3,421 | $148 | 3 | 2 | 0.85 mi |
Stunning Views, & No Check-out Chores! | $6,126 | $265 | 3 | 2 | 2.28 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