Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.41% first-year return on $200k initial cash invested.
-13.41%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$6,088
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,656
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,088
Total Expenses
$8,320
Mortgage P&I
70%
$4,239
Property Taxes
14%
$860
Home Insurance
5%
$298
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,522
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3-bedroom house w/ WiFi & AC in Highland | $4,730 | $243 | 3 | 3 | 1.66 mi |
Scenic views pool/spa/bbq/karaoke/games No Parties | $9,986 | $513 | 4 | 2.5 | 2.24 mi |
Peaceful Getaway w/ Pool and Jacuzzi - NO PARTIES! | $6,385 | $328 | 3 | 2 | 1.33 mi |
Modern 3-Bedroom Furnished Home | $3,173 | $163 | 3 | 3 | 2.04 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