Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $138k initial cash invested.
-17.88%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,936
Rent
-$2,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$108k
Closing costs
1%
$5,413
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,936
Total Expenses
$4,987
Mortgage P&I
93%
$2,742
Property Taxes
16%
$478
Home Insurance
7%
$192
HOA
6%
$167
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Open and bright - 4 bedrooms, 3 full bathrooms | $3,034 | $175 | 4 | 3 | 0.35 mi |
Bright & Cozy 4 Bedroom Home with Peaceful Views | $3,311 | $191 | 4 | 2.5 | 0.53 mi |
Spacious Comfort; Home Away from Home! | $3,606 | $208 | 4 | 2 | 0.45 mi |
Edmond Retreat, Roomy and Modern Hot Tub, Fire Pit | $3,797 | $219 | 3 | 2 | 0.69 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