Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.38% first-year return on $289k initial cash invested.
-22.38%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$4,465
Rent
-$5,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,465
Total Expenses
$9,854
Mortgage P&I
141%
$6,275
Property Taxes
20%
$906
Home Insurance
10%
$452
HOA
2%
$77
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rina's yellow house | $5,280 | $280 | 3 | 2 | 0.12 mi |
Midcentury Waterfront Retreat w/hottub dock beach | $6,902 | $366 | 3 | 1.5 | 0.61 mi |
Family & Dog-Friendly | MIL Suite | Gigabit WiFi | $5,525 | $293 | 4 | 3 | 0.2 mi |
Spacious 2-Bedroom Basement Suite, fully furnished | $1,565 | $83 | 2 | 1 | 0.41 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