Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.27% first-year return on $110k initial cash invested.
-3.27%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$4,300
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$81,760
Closing costs
1%
$4,088
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,300
Total Expenses
$4,599
Mortgage P&I
47%
$2,019
Property Taxes
8%
$349
Home Insurance
3%
$145
HOA
1%
$22
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,075
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Family’s Home Away from Home w/ No Extra Fees | $5,859 | $344 | 4 | 3 | 1.09 mi |
The Porch at The Pines | $5,008 | $294 | 4 | 3 | 1.16 mi |
The House on the Hill, BA | $4,344 | $255 | 4 | 3 | 1.56 mi |
Summit Nocturne | Large 4bd House | Rose District | $4,599 | $270 | 4 | 3 | 1.91 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