Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $202k initial cash invested.
-20.01%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,221
Rent
-$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,221
Total Expenses
$6,595
Mortgage P&I
133%
$4,291
Property Taxes
14%
$438
Home Insurance
10%
$320
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning 3BR | Fireplace | Deck | Firepit | $2,957 | $270 | 3 | 3 | 0.53 mi |
Dream cabin with air conditioning | $2,902 | $265 | 3 | 2.5 | 0.61 mi |
Treehouse Lodge- A quiet hilltop creative retreat, minutes from the lake. | $2,946 | $269 | 3 | 2 | 0.06 mi |
Winter Cabin | Deck + Fireplace | Games & More | $3,088 | $282 | 3 | 2 | 0.18 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