Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $166k initial cash invested.
-19.61%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$2,662
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,027
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$5,368
Mortgage P&I
129%
$3,426
Property Taxes
15%
$412
Home Insurance
10%
$253
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Friendly A-Frame, In The Trees- Spa & AC | $3,705 | $406 | 3 | 3 | 0.24 mi |
Pup-Friendly Cabin w/ Theater | $2,619 | $287 | 3 | 3 | 0.41 mi |
Rountree Lake Arrowhead Lodge | $3,303 | $362 | 3 | 3 | 0.24 mi |
Game Room & Deck: Pet-Friendly Lake Arrowhead Home | $3,039 | $333 | 3 | 3 | 0.73 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