Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $275k initial cash invested.
-18.21%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$5,932
Rent
-$4,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$239k
Closing costs
1%
$11,961
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,932
Total Expenses
$10,109
Mortgage P&I
104%
$6,169
Property Taxes
9%
$518
Home Insurance
7%
$438
HOA
2%
$137
Property Management
15%
$890
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,483
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4Br House in Inspirada, Henderson’s best area! | $3,316 | $138 | 4 | 3 | 1.58 mi |
Gramsci | Sparkling Pool & Spa in Inspirada! | $3,652 | $152 | 3 | 3 | 0.76 mi |
Gorgeous Strip View House with Hot Tub | $3,749 | $156 | 3 | 3 | 1.56 mi |
5BR Luxury Villa Pool, Spa, RV Parking, Sleeps 12 | $18,166 | $756 | 5 | 3 | 3.49 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