Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.91% first-year return on $167k initial cash invested.
-4.91%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$6,008
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,008
Total Expenses
$6,690
Mortgage P&I
56%
$3,374
Property Taxes
3%
$195
Home Insurance
4%
$238
HOA
0%
$0
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Broadway Palms|Private Pool|Chef Kitchen|Office | $6,019 | $291 | 4 | 2 | 0 mi |
Sparkling Clean Remodel! Fire Pit & Games | $6,391 | $309 | 4 | 2 | 0.19 mi |
Centrally located-Child & Dog Friendly-big yard | $4,033 | $195 | 4 | 2 | 0.27 mi |
*Family Friendly on Broadmor* | $7,384 | $357 | 4 | 2 | 0.37 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