Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $308k initial cash invested.
-15.76%
Cash On Cash
2.39%
Cap Rate
0.42
DSCR
$7,051
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,051
Total Expenses
$11,089
Mortgage P&I
91%
$6,450
Property Taxes
11%
$782
Home Insurance
7%
$472
HOA
0%
$0
Property Management
15%
$1,058
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,763
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hillview House in 12th South w/ Pergola & Firepit! | $7,946 | $475 | 4 | 3 | 0.29 mi |
Unforgettable Townhome-Close to Broadway-10 Beds! | $9,736 | $582 | 4 | 3 | 0.29 mi |
Songwriter’s Den | Signed Lyric Room + 12South | $6,993 | $418 | 4 | 3 | 0.32 mi |
12 South Stay | 4BR Accessible Suite at Gilmore | $9,502 | $568 | 4 | 3 | 0.59 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