Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.91% first-year return on $272k initial cash invested.
-2.91%
Cash On Cash
5.72%
Cap Rate
0.97
DSCR
$12,606
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$236k
Closing costs
1%
$11,811
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$12,606
Total Expenses
$13,265
Mortgage P&I
46%
$5,786
Property Taxes
6%
$793
Home Insurance
3%
$420
HOA
2%
$215
Property Management
15%
$1,891
CapEx
4%
$504
Vacancy
0%
$0
Maintenance
4%
$504
Other
25%
$3,152
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Plateau Retreat | Panoramic View | Close Safari Park | $13,563 | $637 | 4 | 3 | 1.47 mi |
Lux 4BD Villa/10 min Safari park/sleeps 10/GatedPK | $7,090 | $333 | 4 | 3 | 2.11 mi |
Stunning 3 bedroom w/Views! Game Room/Pool/Hot Tub | $8,687 | $408 | 3 | 2.5 | 1.98 mi |
Luxury Retreat W/ Views: Golf, GameRoom, Pool, Spa | $20,717 | $973 | 5 | 4 | 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