Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $87,111 initial cash invested.
-22.58%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,604
Rent
-$1,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,111
Downpayment
20%
$65,820
Closing costs
1%
$3,291
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,604
Total Expenses
$3,243
Mortgage P&I
101%
$1,621
Property Taxes
23%
$370
Home Insurance
7%
$117
HOA
23%
$365
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool Home Close To Attractions! | $2,127 | $184 | 3 | 2 | 1.6 mi |
Reads Villa | $1,653 | $143 | 3 | 2 | 2.09 mi |
$99 SpecialHome in Gated Community Winter Retreat | $1,433 | $124 | 2 | 2 | 1.34 mi |
Comfortable clean and sanitized home. | $1,549 | $134 | 4 | 2.5 | 0.82 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