Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.26% first-year return on $131k initial cash invested.
-12.26%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$4,352
Rent
-$1,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,352
Total Expenses
$5,694
Mortgage P&I
61%
$2,673
Property Taxes
9%
$382
Home Insurance
4%
$189
HOA
8%
$361
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful split-level loft house in the trees! | $2,135 | $121 | 3 | 2 | 0.84 mi |
Pond Front Guest House Escape in the Foothills | $2,523 | $143 | 2 | 1 | 1.6 mi |
Meadow Vista Mountain Escape w/ River Views! | $6,686 | $379 | 3 | 2.5 | 1.93 mi |
Cozy Lake View Retreat in 5 Acres, Hot Tub and + | $5,592 | $317 | 4 | 2.5 | 1.46 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