Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.71% first-year return on $98,829 initial cash invested.
-6.71%
Cash On Cash
4.45%
Cap Rate
0.77
DSCR
$3,113
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,113
Total Expenses
$3,666
Mortgage P&I
60%
$1,856
Property Taxes
6%
$180
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BD | Max Comfort 3BR | Fast Wifi | $4,424 | $202 | 3 | 2 | 1.26 mi |
Stylish 3BR | Fenced Yard | Pet Friendly | $4,380 | $200 | 3 | 2 | 1.61 mi |
3BR w/Inground Pool | Fenced Yard | Pet Friendly | $4,971 | $227 | 3 | 2 | 1.96 mi |
PASSION PARADISE- RIGBYS WATER PARK, PERRY FAIR | $4,227 | $193 | 3 | 2 | 2.05 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