Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.31% first-year return on $98,850 initial cash invested.
-10.31%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$2,559
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $3,408 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$3,408
Mortgage P&I
77%
$1,962
Property Taxes
3%
$83
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Chicken Coop | $4,353 | $265 | 3 | 3 | 1.28 mi |
July Discounts! | $3,334 | $203 | 3 | 2 | 1.81 mi |
Modern Mountain Getaway | $3,843 | $234 | 3 | 2 | 1.93 mi |
Bear Splashin Fun | $4,533 | $276 | 4 | 2 | 2.13 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