Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.58% first-year return on $779k initial cash invested.
-27.58%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$7,819
Rent
-$17,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3596k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$779k
Downpayment
20%
$719k
Closing costs
1%
$35,956
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,819
Total Expenses
$25,726
Mortgage P&I
233%
$18,181
Property Taxes
32%
$2,496
Home Insurance
17%
$1,295
HOA
0%
$0
Property Management
15%
$1,173
CapEx
4%
$313
Vacancy
0%
$0
Maintenance
4%
$313
Other
25%
$1,955
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern, Chic Home, Walk to Shops with Parking | $12,609 | $882 | 4 | 4.5 | 0.53 mi |
Style, Luxury, Historic Four Bedroom Home in Best Location | $8,220 | $575 | 4 | 4 | 1.2 mi |
Luxurious Georgetown Riverfront | $9,864 | $690 | 4 | 4 | 1.39 mi |
Convention Center Carriage House | $6,176 | $432 | 4 | 4.5 | 2.03 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