Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.21% first-year return on $156k initial cash invested.
-11.21%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$4,402
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$126k
Closing costs
1%
$6,299
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,402
Total Expenses
$5,862
Mortgage P&I
70%
$3,064
Property Taxes
11%
$466
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Emerald Residence On NE 12th St M#42180 | $5,979 | $252 | 4 | 2.5 | 0.71 mi |
Elegant 4BR2B｜Office & Study｜1st Floor BR G#42180 | $4,626 | $195 | 4 | 2.5 | 0.76 mi |
Golf Simulator retreat! | $7,521 | $317 | 4 | 2 | 0.91 mi |
Trendy 4BR2B｜Office & Private Patio E#42180 | $4,437 | $187 | 4 | 2.5 | 0.82 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