Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.85% first-year return on $62,541 initial cash invested.
-4.85%
Cash On Cash
5.45%
Cap Rate
0.86
DSCR
$2,546
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,541
Downpayment
20%
$42,420
Closing costs
1%
$2,121
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$2,799
Mortgage P&I
44%
$1,115
Property Taxes
15%
$385
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NearEverythingNewAppliancesFireplace65TVLuxury3B2B | $3,239 | $142 | 3 | 2 | 1.71 mi |
The Pearl - spacious, modern and comfortable home | $3,627 | $159 | 3 | 2 | 1.99 mi |
Lovely Home.5 beds 1.5 Bath in warren | $3,194 | $140 | 3 | 1.5 | 1.24 mi |
Charming 3 Bedroom-1.5 Bath-GYM-5GWIFI- | $2,487 | $109 | 3 | 1.5 | 1.32 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