Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $120k initial cash invested.
-15.47%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,372
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,372
Total Expenses
$3,913
Mortgage P&I
95%
$2,265
Property Taxes
12%
$293
Home Insurance
7%
$166
HOA
2%
$50
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Superhero Condo |ADA access| 4bdrm | HUGE condo! | $3,582 | $151 | 4 | 2 | 1.84 mi |
Superhero HUGE Condo| ADA compliant | Long Stays! | $2,800 | $118 | 4 | 2 | 1.92 mi |
Golfer’s Getaway: Cozy 3BR Home with Hot Tub. | $2,823 | $119 | 3 | 2 | 0.33 mi |
Ultra Comfort Condo| Kadlec | Hanford | $3,915 | $165 | 3 | 2 | 1.87 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