Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $269k initial cash invested.
-25.47%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$3,584
Rent
-$5,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,963
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$9,299
Mortgage P&I
168%
$6,033
Property Taxes
23%
$828
Home Insurance
12%
$438
HOA
8%
$280
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic AFrame Lake & Forest Views + Hot Tub 2 decks | $6,380 | $552 | 3 | 3 | 0.5 mi |
Highland House-Designer cabin with Lake View! | $5,802 | $502 | 3 | 2.5 | 0.6 mi |
Spectacular Lake Views! | $5,479 | $474 | 3 | 2.5 | 0.75 mi |
3BR Lakeview Dog Friendly Home w/Gas Grill & Views | $3,259 | $282 | 3 | 3 | 0.21 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