Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $107k initial cash invested.
-13.96%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$2,842
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,400
Closing costs
1%
$3,970
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,842
Total Expenses
$4,091
Mortgage P&I
69%
$1,955
Property Taxes
22%
$618
Home Insurance
5%
$139
HOA
1%
$15
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
PRIVATE Single Family Home On Acreage. Boats/RV's OK! Lakes, Fish, Slps 10, Dis! | $3,733 | $208 | 4 | 3 | 0.37 mi |
Boats/RVs OK! Priv Est, Slps 9, Fishing/Lakes, Dis | $3,374 | $188 | 4 | 3 | 0.52 mi |
Luxury villa close to city yet very serene/private | $3,481 | $194 | 4 | 3 | 1.15 mi |
Relax in our hot tub at our 4 Bedroom, 3 Bathroom villa in Doral Woods | $3,643 | $203 | 4 | 3 | 1.16 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