Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $166k initial cash invested.
-11.23%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$5,884
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,884
Total Expenses
$7,435
Mortgage P&I
57%
$3,369
Property Taxes
17%
$1,006
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux Mansion w Heated Pool n Yoga | $10,520 | $549 | 4 | 2 | 1.03 mi |
Paradise In Sunny Fl 4BD with Private Heated Pool | $8,240 | $430 | 4 | 2 | 1.25 mi |
Renovated house w/ saltwater pool & huge backyard | $7,895 | $412 | 4 | 2 | 1.42 mi |
There's no other place you'd want to be! | $4,637 | $242 | 4 | 2 | 1.37 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