Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.82% first-year return on $102k initial cash invested.
-8.82%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$4,236
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $4,986 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$4,986
Mortgage P&I
48%
$2,012
Property Taxes
4%
$152
Home Insurance
3%
$140
HOA
15%
$650
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Main Level - 3 Bedroom Suite | $5,052 | $346 | 3 | 2 | 0.69 mi |
Waterfront Main Level - 3 Bedroom Suite | $4,468 | $306 | 3 | 2 | 0.71 mi |
Hillsboro Serenity | $3,767 | $258 | 3 | 2.5 | 0.37 mi |
Waterfront 2 Bedroom Executive Loft Suite | $3,781 | $259 | 2 | 2 | 0.76 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