Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.82% first-year return on $117k initial cash invested.
-7.82%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$3,508
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,900
Closing costs
1%
$4,445
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,508
Total Expenses
$4,273
Mortgage P&I
64%
$2,232
Property Taxes
5%
$183
Home Insurance
4%
$157
HOA
1%
$18
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern house in the country | $3,227 | $208 | 4 | 3 | 6.46 mi |
Separate Unit/ 3Bedroom2 bath | $3,707 | $239 | 3 | 2 | 5.96 mi |
Functional 4-Bedroom/4 Bath Townhouse - Unit C | $5,678 | $366 | 4 | 4.5 | 4.45 mi |
Cozy retreat close to everything | $4,654 | $300 | 4 | 1.5 | 6.02 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