Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.78% first-year return on $128k initial cash invested.
-7.78%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$3,953
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,360
Closing costs
1%
$4,968
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,953
Total Expenses
$4,785
Mortgage P&I
64%
$2,512
Property Taxes
5%
$201
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bed 2 Bath King Beds with Free Parking | $3,736 | $178 | 3 | 2 | 0.21 mi |
Mountain View, Spacious Home, 5 mins to Hill/Mall | $4,869 | $232 | 4 | 2 | 0.59 mi |
3 Bed 2 Bath King Beds | $3,925 | $187 | 3 | 2 | 0.27 mi |
Spacious 5BR Retreat with Game Room, PS5 & Garage | $5,436 | $259 | 5 | 3 | 0.46 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