Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.86% first-year return on $74,385 initial cash invested.
-11.86%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$2,088
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,385
Downpayment
20%
$53,700
Closing costs
1%
$2,685
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,088
Total Expenses
$2,823
Mortgage P&I
62%
$1,286
Property Taxes
22%
$457
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Mini Retreat- 2 bed 2 bath | $3,162 | $189 | 2 | 2 | 0.38 mi |
The Modern Muse - 2 bed 2 bath | $2,978 | $178 | 2 | 2 | 0.53 mi |
The Hideaway - 2 bed 1 bath | $2,944 | $176 | 2 | 1 | 0.42 mi |
Rooftop GreeneHouse Suite | $2,309 | $138 | 2 | 1 | 0.47 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