Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.4% first-year return on $91,500 initial cash invested.
-3.4%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$3,336
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,595
Mortgage P&I
52%
$1,749
Property Taxes
4%
$124
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Virginia Lane Retreat @ Pioneer Park. New Remodel! | $2,690 | $134 | 3 | 1 | 0.56 mi |
Timelessly restored home - entirely yours to enjoy | $3,634 | $181 | 3 | 2 | 0.13 mi |
Historic Home Near Hospital + Downtown | Pets | $3,353 | $167 | 3 | 2 | 0.26 mi |
Rouge One: A Relaxing Stay! | $3,252 | $162 | 3 | 2 | 0.26 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