Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $163k initial cash invested.
-11.92%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$4,381
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,381
Total Expenses
$5,996
Mortgage P&I
74%
$3,241
Property Taxes
10%
$420
Home Insurance
5%
$233
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom 3 Bathroom Oasis | $3,348 | $172 | 4 | 3 | 1.38 mi |
Twelve Bridges Home w Pool/Spa | $7,884 | $405 | 4 | 2.5 | 2.09 mi |
4 BR/2 Bath Model Home w/ EV Charger on Cul-de-sac | $3,017 | $155 | 4 | 2 | 0.95 mi |
A Gorgeous Home Stay for Vacation and Business | $6,249 | $321 | 4 | 2.5 | 1.67 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