Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $287k initial cash invested.
-12.03%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$7,395
Rent
-$2,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,395
Total Expenses
$10,266
Mortgage P&I
83%
$6,123
Property Taxes
1%
$104
Home Insurance
6%
$438
HOA
1%
$51
Property Management
15%
$1,109
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,849
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful modern upgraded home | $5,767 | $283 | 4 | 2 | 0.2 mi |
“Fully Remodeled Luxury Home | Prime Location” | $5,034 | $247 | 4 | 1 | 0.31 mi |
Family Fun Rambler-Large Yard/Patio-Outdoor Living | $6,623 | $325 | 4 | 2 | 0.66 mi |
Lux MV Home - Live Like A Local, Backyard Oasis | $9,171 | $450 | 4 | 2 | 0.08 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