Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $270k initial cash invested.
-22.58%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$5,317
Rent
-$5,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,317
Total Expenses
$10,398
Mortgage P&I
115%
$6,117
Property Taxes
23%
$1,237
Home Insurance
8%
$420
HOA
1%
$71
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,329
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Quality Pool Home | $8,593 | $387 | 3 | 3 | 1.9 mi |
Calm & fun at Jacaranda | $7,594 | $342 | 3 | 2 | 2.22 mi |
Cheerful 3 Bedroom Lakeview Home | $5,862 | $264 | 3 | 2 | 0.44 mi |
New urban 3 bedroom 2.5 bath | $8,349 | $376 | 3 | 2.5 | 1.87 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