Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.09% first-year return on $77,220 initial cash invested.
-1.09%
Cash On Cash
6.05%
Cap Rate
1.06
DSCR
$3,722
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,792
Mortgage P&I
36%
$1,342
Property Taxes
14%
$524
Home Insurance
3%
$102
HOA
1%
$38
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Charming Getaway | $8,414 | $494 | 4 | 2.5 | 0.77 mi |
King Bed w/Ensuite | Pool Table Lounge | Wet Bar | $2,998 | $176 | 3 | 2.5 | 0.08 mi |
Houston Getaway | Yard BBQ | Games | WiFi | Pets | $3,287 | $193 | 3 | 2 | 0.75 mi |
A Modern & Cozy Townhome with good vibes | $2,351 | $138 | 2 | 2.5 | 0.24 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