Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.2% first-year return on $109k initial cash invested.
-11.2%
Cash On Cash
3.03%
Cap Rate
0.53
DSCR
$2,466
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,466
Total Expenses
$3,484
Mortgage P&I
79%
$1,943
Property Taxes
9%
$215
Home Insurance
6%
$142
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Short Walk to Wellness Complex | $2,585 | $170 | 4 | 3 | 0.04 mi |
Mountain Park | $2,768 | $182 | 4 | 3 | 1.71 mi |
The Entertainers' Haven | $3,224 | $212 | 4 | 3 | 1.9 mi |
Unique Home Near Temple and Parks, great for famil | $2,464 | $162 | 4 | 2.5 | 1.02 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