Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $71,661 initial cash invested.
-4.97%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$3,028
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,661
Downpayment
20%
$56,820
Closing costs
1%
$2,841
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,028
Total Expenses
$3,325
Mortgage P&I
46%
$1,400
Property Taxes
12%
$374
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Forest Dream Cabin - hot tub, A/C, EV, kids/pets! | $3,854 | $288 | 2 | 2 | 0.26 mi |
The Grizzly Getaway! W/Hot Tub, Central AC/Heat | $4,002 | $299 | 2 | 2 | 0.55 mi |
Romantic A-frame Cabin - Modern Interior/Views | $4,617 | $345 | 2 | 1 | 0.49 mi |
Deer Creek Cabin @ Pine Rose | $3,359 | $251 | 2 | 1 | 0.6 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