Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $173k initial cash invested.
-14.48%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$3,940
Rent
-$2,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$142k
Closing costs
1%
$7,079
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,940
Total Expenses
$6,023
Mortgage P&I
87%
$3,433
Property Taxes
9%
$366
Home Insurance
6%
$226
HOA
3%
$106
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Quiet Oasis | $2,431 | $131 | 4 | 2.5 | 0.48 mi |
Tropical Oasis w/ Tiki Bar, Firepit, Seasonal Pool | $8,516 | $459 | 4 | 2.5 | 1.09 mi |
ZyaHaus | Luxe | 4bd Paradise Near Uptown & Games | $5,140 | $277 | 4 | 2.5 | 1.57 mi |
Family & Racing Excitement Await | $5,696 | $307 | 4 | 2.5 | 1.62 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