Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.96% first-year return on $63,969 initial cash invested.
-2.96%
Cash On Cash
5.95%
Cap Rate
0.94
DSCR
$2,362
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,969
Downpayment
20%
$43,780
Closing costs
1%
$2,189
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,362
Total Expenses
$2,520
Mortgage P&I
49%
$1,150
Property Taxes
7%
$161
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central 3BR Retreat — Walk to Dining & Shops | $2,317 | $112 | 3 | 2 | 0.47 mi |
3 bedroom Condo w/pool- PETS STAY FREE! | $2,751 | $133 | 3 | 2 | 0.59 mi |
Newly Remodeled! Large Family/Group: 3B/2b Home! | $2,234 | $108 | 3 | 2 | 0.69 mi |
Stunning 3 bed 2 bath townhome w/PRIVATE POOL! | $3,040 | $147 | 3 | 2 | 0.77 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