Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.29% first-year return on $45,579 initial cash invested.
-3.29%
Cash On Cash
6.07%
Cap Rate
0.94
DSCR
$1,750
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,875 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$1,750
Total Expenses
$1,875
Mortgage P&I
49%
$864
Property Taxes
7%
$115
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Grand Gatsby! Conveniently located in midtown. | $3,992 | $175 | 2 | 2 | 0.52 mi |
Spacious 2BR Townhome near Restaurants & Shopping | $2,601 | $114 | 2 | 2 | 0.51 mi |
Cozy Quiet Home with Fast WiFi - Sleeps 4 | $2,760 | $121 | 2 | 2 | 0.68 mi |
Chateau Montgomery | $3,103 | $136 | 2 | 2 | 0.78 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