Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.23% first-year return on $111k initial cash invested.
-12.23%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,419
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,419
Total Expenses
$3,552
Mortgage P&I
85%
$2,046
Property Taxes
7%
$166
Home Insurance
6%
$145
HOA
1%
$33
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Canyon Bliss: Accessible, Pet/Family Friendly Home | $2,805 | $174 | 3 | 2 | 0.31 mi |
Ash St Retreat – Renovated Gem | $2,354 | $146 | 3 | 2 | 0.35 mi |
Rudolph's Family Retreat | $1,967 | $122 | 3 | 2 | 0.34 mi |
Luxury 5-BR Escape, Hot Tub, Golf Course View | $4,530 | $281 | 5 | 3 | 0.64 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