Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.78% first-year return on $90,576 initial cash invested.
-4.78%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$3,135
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,576
Downpayment
20%
$69,120
Closing costs
1%
$3,456
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$3,496
Mortgage P&I
55%
$1,729
Property Taxes
5%
$141
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Disney Escape: 3BR Pool Home + Jacuzzi + Game Room | $4,263 | $219 | 3 | 2 | 0.21 mi |
Modern Full House | $3,446 | $177 | 3 | 2 | 0.22 mi |
This charming home offers comfort and convenience | $2,511 | $129 | 3 | 2 | 0.24 mi |
APluSS getaway | $2,686 | $138 | 3 | 2 | 0.3 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