Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.2% first-year return on $281k initial cash invested.
-24.2%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,679
Rent
-$5,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,679
Total Expenses
$8,336
Mortgage P&I
235%
$6,288
Property Taxes
10%
$274
Home Insurance
16%
$438
HOA
2%
$50
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Family Townhome near Downtown Caldwell | $2,957 | $180 | 3 | 2.5 | 3.31 mi |
Elgin Collective Townhome 102 | Sleeps 10| Heart o | $2,891 | $176 | 3 | 2.5 | 3.31 mi |
Relax, Reset and Retreat | $2,546 | $155 | 2 | 2 | 2.31 mi |
Caldwell House w/ Grill ~ 1 Mi to Downtown! | $2,792 | $170 | 4 | 2 | 3.1 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