Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.3% first-year return on $179k initial cash invested.
-3.3%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$6,863
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,863
Total Expenses
$7,356
Mortgage P&I
53%
$3,640
Property Taxes
2%
$162
Home Insurance
4%
$259
HOA
0%
$0
Property Management
15%
$1,029
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,716
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Retreat: Walk to Midtown Dining & Fun | $5,046 | $237 | 4 | 2 | 1.48 mi |
Cozy & Private | PETS•Large Yard•Near Everything! | $5,280 | $248 | 4 | 2 | 1.52 mi |
Reno Haven | Renovated • Pet-Friendly • Convention | $8,027 | $377 | 4 | 2 | 1.6 mi |
Cozy and Private Pet friendly | $4,237 | $199 | 4 | 2 | 1.6 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