Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $210k initial cash invested.
-18.29%
Cash On Cash
1.38%
Cap Rate
0.25
DSCR
$2,980
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,980
Total Expenses
$6,178
Mortgage P&I
138%
$4,098
Property Taxes
11%
$340
Home Insurance
10%
$310
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious family home with pool | $3,854 | $192 | 4 | 2.5 | 2.2 mi |
Beautiful 4 bedroom near the 303 | $2,710 | $135 | 4 | 2 | 0.97 mi |
Poolside Paradise : Beautiful 4 bd Home in Peoria | $6,143 | $306 | 4 | 2 | 1.96 mi |
Furnished 3BR 3BA Pet Friendly | $2,108 | $105 | 3 | 3 | 1.28 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