Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $83,688 initial cash invested.
-10.6%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$2,183
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $2,922 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,183
Total Expenses
$2,922
Mortgage P&I
71%
$1,548
Property Taxes
10%
$215
Home Insurance
5%
$112
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heart of J-town | $4,935 | $266 | 3 | 2 | 0.59 mi |
SuperHost ~ Beautiful NEW Modern Condo w/ 75" TV | $2,894 | $156 | 2 | 2 | 2.11 mi |
SuperHost ~ Beautiful NEW Modern Condo w/ 75" TV | $2,894 | $156 | 2 | 2 | 2.17 mi |
Cozy Designer Family-Friendly Home | $2,004 | $108 | 3 | 2 | 0.95 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