Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.29% first-year return on $199k initial cash invested.
-21.29%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$1,831
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$167k
Closing costs
1%
$8,328
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$1,831
Total Expenses
$5,360
Mortgage P&I
219%
$4,013
Property Taxes
9%
$170
Home Insurance
16%
$298
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Country Cowboy's Cozy Retreat | $1,835 | $116 | 3 | 1.5 | 6.42 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