Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.03% first-year return on $128k initial cash invested.
-15.03%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$2,858
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$4,464
Mortgage P&I
91%
$2,598
Property Taxes
11%
$311
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax & Unwind in Style | Stunning Mountain Views | $3,724 | $159 | 3 | 2 | 0.35 mi |
[The Canyon Lake House] 4bd 3ba, Lake Views | $5,317 | $227 | 4 | 3 | 0.53 mi |
4 bedroom 3 bath lake front home sleeps 16 | $3,185 | $136 | 4 | 3 | 0.6 mi |
Peaceful Ranch Stay Near City | $3,911 | $167 | 2 | 1 | 0.76 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