Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $136k initial cash invested.
-18.64%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$2,669
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,669
Total Expenses
$4,780
Mortgage P&I
112%
$3,001
Property Taxes
11%
$292
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunset Haven | Dog-friendly Home Near Trails/Lake | $2,220 | $100 | 2 | 1 | 0.35 mi |
Sunset Haven | Dog-friendly Home Near Trails/Lake | $2,109 | $95 | 2 | 1 | 0.35 mi |
Colorado Modern Cabin | $4,285 | $193 | 1 | 1 | 0.41 mi |
the edge of town and country | $1,599 | $72 | 1 | 1 | 0.59 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