Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $208k initial cash invested.
-19.71%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,091
Rent
-$3,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,091
Total Expenses
$6,503
Mortgage P&I
142%
$4,394
Property Taxes
10%
$318
Home Insurance
10%
$306
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot tub + Firepit + Sandia Views | $4,397 | $278 | 4 | 3 | 0.06 mi |
Next Stop, LEMA | $3,053 | $193 | 3 | 2 | 0.48 mi |
Spacious & Open 3BR/2BA with Garage-Small Dogs ok | $1,835 | $116 | 3 | 2 | 0.53 mi |
Haven in the High Desert - Your New Mexico Oasis | $3,148 | $199 | 3 | 2 | 0.58 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