Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $221k initial cash invested.
-14.47%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$5,926
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,688
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,926
Total Expenses
$8,597
Mortgage P&I
80%
$4,746
Property Taxes
11%
$645
Home Insurance
6%
$346
HOA
0%
$15
Property Management
15%
$889
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,482
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
So Cal Charmer Oversized Pool & Hot Tub | $7,656 | $434 | 3 | 2.5 | 1.8 mi |
Mid-Century Masterpiece Tree house, Pool & Spa | $8,133 | $461 | 3 | 2 | 2.16 mi |
Large Pet Friendly Home | $6,051 | $343 | 3 | 2 | 1.13 mi |
Safari Vines Retreat-Sleeps 8. Near Zoo. Remodeled | $5,240 | $297 | 3 | 2 | 1.4 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