Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $146k initial cash invested.
-10.66%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$3,876
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,876
Total Expenses
$5,169
Mortgage P&I
75%
$2,893
Property Taxes
5%
$193
Home Insurance
5%
$203
HOA
1%
$20
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
R&R Haven with Magnificent Views | $4,199 | $177 | 4 | 3 | 1.31 mi |
The Lehi Nest | $4,152 | $175 | 4 | 3 | 1.72 mi |
Janalee’s Retreat | $2,562 | $108 | 4 | 3.5 | 1.88 mi |
Lake + Green Escape | Lakeview | Garage | $4,555 | $192 | 4 | 2.5 | 1.89 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