Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.03% first-year return on $97,710 initial cash invested.
-8.03%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$3,109
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $3,763 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,109
Total Expenses
$3,763
Mortgage P&I
57%
$1,764
Property Taxes
12%
$383
Home Insurance
4%
$125
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Morningside apartment with Fiber Internet | $4,165 | $167 | 4 | 2 | 1.3 mi |
Cozy 4-Bed in Friendly Morningside Neighborhood | $3,766 | $151 | 4 | 2 | 1.81 mi |
Perfect extended weekend at Whispering Creek | $5,263 | $211 | 3 | 2.5 | 0.8 mi |
Spacious Retreat in Quiet & Friendly Neighborhood | $3,941 | $158 | 3 | 2 | 1.23 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