Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.12% first-year return on $97,800 initial cash invested.
-10.12%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$3,184
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$4,009
Mortgage P&I
58%
$1,858
Property Taxes
15%
$477
Home Insurance
4%
$133
HOA
0%
$13
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Birdhouse on the Lake! | $3,969 | $261 | 3 | 2 | 0.37 mi |
Welcome to The Lakeview Retreat! Farmhouse Style | $3,802 | $250 | 3 | 2 | 0.63 mi |
Cozy Cottage w/ Pool, Hot Tub, Game room & Trails | $3,315 | $218 | 3 | 2 | 2.04 mi |
Peaceful Getaway, Walking distance to the Lake! | $1,855 | $122 | 2 | 2 | 1.07 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