Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.13% first-year return on $106k initial cash invested.
-8.13%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$3,422
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,422
Total Expenses
$4,143
Mortgage P&I
56%
$1,932
Property Taxes
13%
$428
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Disney Oasis with Private Pool and Game Room | $3,134 | $161 | 4 | 3 | 0.07 mi |
Paradise on the lake w/breathtaking sunset views | $3,991 | $205 | 4 | 3 | 0.1 mi |
Gated Area√ 4 Bedroom√ Big Pool&Spa-SunDeck√ Solar Heated√ On Lake√ Near Parks√ | $2,959 | $152 | 4 | 3 | 0.1 mi |
Lake View Oasis - 4 Bed / 3 Bath | $3,368 | $173 | 4 | 3 | 0.11 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