Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $77,556 initial cash invested.
-8.11%
Cash On Cash
4.38%
Cap Rate
0.71
DSCR
$2,598
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,556
Downpayment
20%
$56,720
Closing costs
1%
$2,836
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,598
Total Expenses
$3,122
Mortgage P&I
56%
$1,454
Property Taxes
12%
$314
Home Insurance
4%
$98
HOA
0%
$8
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute and Cozy Cottage Style Home | $2,214 | $140 | 3 | 2 | 1.59 mi |
Modern Boho 3BR Retreat | $2,436 | $154 | 3 | 2 | 1.97 mi |
Contemporary Cottage 5 min walk to major bike path | $2,293 | $145 | 3 | 2 | 2.1 mi |
3BR/3BA Townhouse in South Lincoln Neighborhood | $1,708 | $108 | 3 | 3 | 1.98 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