Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.51% first-year return on $105k initial cash invested.
-2.51%
Cash On Cash
6.13%
Cap Rate
0.98
DSCR
$4,164
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $4,384 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$4,384
Mortgage P&I
52%
$2,178
Property Taxes
1%
$60
Home Insurance
4%
$146
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming&Cozy-HotTub & GameRoom-1.8 mi to Parkway | $3,594 | $211 | 3 | 2 | 0.08 mi |
ADELA’S NEST Clean and sanitized | $3,577 | $210 | 3 | 2 | 0.1 mi |
Cozy Cul De Sac | $2,657 | $156 | 3 | 2 | 0.14 mi |
Vacation Station | $3,543 | $208 | 3 | 2 | 0.14 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