Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.14% first-year return on $71,340 initial cash invested.
-2.14%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$2,862
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$2,989
Mortgage P&I
44%
$1,270
Property Taxes
9%
$257
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 3-Bed Home with Garage & Yard - Flexible Monthly Stays | $3,258 | $153 | 3 | 2 | 0.79 mi |
Spacious 3 Bedroom | Sleeps 7 | Central Location | $4,471 | $210 | 3 | 1 | 1.8 mi |
The Blue House + Pool Table & Big Yard! 3br/1ba | $3,343 | $157 | 3 | 1 | 0.92 mi |
Comfortable home in a quite neighborhood. | $2,449 | $115 | 3 | 2.5 | 1.7 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