Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.37% first-year return on $80,250 initial cash invested.
-7.37%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$2,582
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,582
Total Expenses
$3,075
Mortgage P&I
62%
$1,608
Property Taxes
4%
$114
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright and Cozy Condo | $2,669 | $117 | 2 | 1 | 0.53 mi |
Luxury 2-Bedroom Getaway! | $2,509 | $110 | 2 | 1.5 | 0.2 mi |
2 Bedroom Condo: Modern Luxury in Prime Location! | $2,464 | $108 | 2 | 2 | 0.53 mi |
Stunning 2-bedroom Condo | $2,623 | $115 | 2 | 1.5 | 0.21 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