Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.43% first-year return on $169k initial cash invested.
-11.43%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$5,460
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$7,073
Mortgage P&I
67%
$3,635
Property Taxes
10%
$566
Home Insurance
5%
$252
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,365
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Canyon House, Pool, Big Yard, BBQ, Six Flags-14mi | $7,743 | $344 | 3 | 2 | 1.03 mi |
Charming Home Near Six Flags | $7,045 | $313 | 3 | 2.5 | 2.15 mi |
3br 2 Bath House with Pool, Big Yard & BBQ | $5,717 | $254 | 3 | 2 | 0.42 mi |
Peaceful Canyon Oasis | $9,971 | $443 | 3 | 2 | 1.35 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