Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.96% first-year return on $161k initial cash invested.
-0.96%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$4,969
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,969 income − $5,097 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
30.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
30%
$144k
Closing costs
1%
$4,800
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,969
Total Expenses
$5,097
Mortgage P&I
48%
$2,407
Property Taxes
2%
$104
Home Insurance
3%
$168
HOA
1%
$33
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adohi Lodge | Panoramic Views off the Deck! | $3,915 | $195 | 2 | 2 | 0.43 mi |
Angelic Sunset with Hot tub! | $4,256 | $212 | 2 | 2 | 0.45 mi |
Cabin in a Great Locn with Amazing Mountain Views! | $5,119 | $255 | 2 | 2 | 0.46 mi |
A Grandview Getaway | $6,886 | $343 | 2 | 2 | 0.46 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