Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $54,300 initial cash invested.
-11.69%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,060
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$2,060
Total Expenses
$2,589
Mortgage P&I
56%
$1,158
Property Taxes
18%
$363
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1930 Cozy One Bedroom Lake Arrowhead Cabin | $2,110 | $136 | 1 | 1 | 0.38 mi |
Enchanted Cabin with Treehouse Vibes near Lakes | $2,808 | $181 | 1 | 1 | 0.41 mi |
Fort Black Bear w/ Hot Tub - Lake Arrowhead | $3,863 | $249 | 1 | 1 | 0.44 mi |
Cozy Mtn Cabin with Fireplace & Screening Room | $3,180 | $205 | 1 | 1 | 0.58 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