Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $83,148 initial cash invested.
-10.72%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$2,339
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,339
Total Expenses
$3,082
Mortgage P&I
72%
$1,677
Property Taxes
5%
$126
Home Insurance
5%
$117
HOA
2%
$38
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Ranch Stay Near City | $2,794 | $167 | 2 | 1 | 2.25 mi |
Here Comes the Sun! This is a 55+ Community | $1,790 | $107 | 2 | 2 | 0.91 mi |
Golfer's Paradise, 55+ Only | $2,794 | $167 | 2 | 2 | 1.74 mi |
Cozy Pet-Friendly Residence | $3,714 | $222 | 3 | 2 | 2.08 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