Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.42% first-year return on $191k initial cash invested.
-11.42%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$5,493
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,493
Total Expenses
$7,310
Mortgage P&I
70%
$3,830
Property Taxes
10%
$565
Home Insurance
5%
$278
HOA
0%
$0
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,373
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coleman Creek Cottage (sleeps 10) | $4,232 | $188 | 4 | 3 | 2.81 mi |
Chef's Kitchen | Pool | Bright, Spacious | 4 Bed | $4,277 | $190 | 4 | 3 | 2.89 mi |
Cherry Lane, Crystal Skies | $7,968 | $354 | 4 | 2.5 | 2.53 mi |
Hillcrest 4br 6 bed, last minute ok, 75" Qled TV!! | $4,997 | $222 | 4 | 2.5 | 2.64 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