Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.39% first-year return on $112k initial cash invested.
-4.39%
Cash On Cash
5.13%
Cap Rate
0.88
DSCR
$3,860
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,940
Closing costs
1%
$4,197
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,860
Total Expenses
$4,270
Mortgage P&I
53%
$2,050
Property Taxes
6%
$216
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home, Sleeps 21, Gathering/Cornhole | $5,680 | $415 | 4 | 3.5 | 1.42 mi |
Home w/ Theater Room, Arcade, Ping Pong/ Sleeps 10 | $6,337 | $463 | 5 | 4.5 | 1.62 mi |
Boutique B&B | Flor De Leon Historic Home | $2,998 | $219 | 5 | 3.5 | 2.08 mi |
MaryEllen's Place | $1,738 | $127 | 3 | 3 | 2 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