Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $125k initial cash invested.
-10.98%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$3,688
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$4,833
Mortgage P&I
70%
$2,572
Property Taxes
7%
$258
Home Insurance
5%
$178
HOA
1%
$54
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Comforts: 3-Bedroom Townhome | $4,621 | $211 | 3 | 2.5 | 1.67 mi |
Cheerful 3 bdrm home with pool table and fire pit | $5,125 | $234 | 3 | 2.5 | 1.78 mi |
Chef’s Dream Townhome | $3,876 | $177 | 3 | 2.5 | 1.73 mi |
<10 minutes from Downtown and CSU! 3 Bed 2.5 Bath | $5,300 | $242 | 3 | 2.5 | 1.82 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