Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.75% first-year return on $84,444 initial cash invested.
-9.75%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$2,544
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,444
Downpayment
20%
$63,280
Closing costs
1%
$3,164
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$3,230
Mortgage P&I
63%
$1,590
Property Taxes
12%
$308
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bedroom Home Quiet Area | $3,034 | $175 | 3 | 2 | 1.59 mi |
Vincent house is a sweet place. | $2,427 | $140 | 2 | 1 | 1.16 mi |
Cozy Haven-Clean Home-Free Parking-SuperHost! | $2,878 | $166 | 4 | 1 | 1.41 mi |
Spacious Home in Quiet Neighborhood | $3,277 | $189 | 2 | 1.5 | 1.85 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