Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.06% first-year return on $234k initial cash invested.
-14.06%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$7,151
Rent
-$2,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,151
Total Expenses
$9,888
Mortgage P&I
70%
$4,971
Property Taxes
14%
$1,015
Home Insurance
5%
$349
HOA
2%
$120
Property Management
15%
$1,073
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,788
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blue Door Retreat | $4,970 | $215 | 3 | 2 | 0.32 mi |
King Suite, 5 Queen Spacious Modern Home | $10,287 | $445 | 4 | 2 | 0.61 mi |
Beautiful House with Views | $9,732 | $421 | 5 | 3.5 | 0.2 mi |
YieldMax (167C) | Newly Constructed 3b2b Home | $5,825 | $252 | 3 | 2 | 0.32 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