Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.43% first-year return on $98,850 initial cash invested.
-10.43%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$2,360
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,360
Total Expenses
$3,219
Mortgage P&I
81%
$1,920
Property Taxes
1%
$32
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from home. | $1,725 | $107 | 3 | 2 | 0.96 mi |
Panthers Home | $2,015 | $125 | 3 | 2 | 1.87 mi |
Secret Hideaway | $1,531 | $95 | 3 | 2 | 2.06 mi |
Villa Blanka - Perfect Pool Home w lots of Privacy | $2,741 | $170 | 3 | 2 | 2.25 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