Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $95,679 initial cash invested.
-17.13%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$1,806
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,806
Total Expenses
$3,172
Mortgage P&I
104%
$1,870
Property Taxes
6%
$108
Home Insurance
7%
$130
HOA
11%
$197
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Golfer's Hideout on Golf Course | $3,654 | $143 | 3 | 2 | 0.4 mi |
Natural light! Quiet. View! | $1,942 | $76 | 3 | 2 | 0.42 mi |
Newer Condo at the 7th Green Sunbrook Golf Course | $2,734 | $107 | 3 | 2 | 0.43 mi |
Mountain views at the Sunbrook 7th Hole | $2,862 | $112 | 3 | 2 | 0.44 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