Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.41% first-year return on $80,979 initial cash invested.
-0.41%
Cash On Cash
6.19%
Cap Rate
1.07
DSCR
$3,261
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$3,289
Mortgage P&I
44%
$1,446
Property Taxes
5%
$174
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Old Wood Valley Girl | $2,842 | $146 | 3 | 2 | 0.15 mi |
The Sherwood House | $3,407 | $175 | 3 | 2 | 0.25 mi |
The Gornto Getaway- Game room, 4 TVs, King Bed | $3,426 | $176 | 3 | 2 | 0.27 mi |
Pool Home w/ King Beds, 4 TVs & Large Backyard | $3,485 | $179 | 3 | 2 | 0.39 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