Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $141k initial cash invested.
-17.19%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$3,064
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $5,079 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,841
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$5,079
Mortgage P&I
104%
$3,193
Property Taxes
7%
$204
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Big Chill - Hot Tub/Waterfalls/Views/Fire Pit | $4,590 | $308 | 3 | 2 | 0.22 mi |
Red Maple Lookout- Hidden Gem w/ Porch Mtn Views! | $3,204 | $215 | 2 | 2 | 0.55 mi |
Slippery Rock Hideaway / Hot Tub / Views - NEW! | $4,874 | $327 | 4 | 3.5 | 0.72 mi |
Mountain Retreat Log Cabin | $2,623 | $176 | 2 | 2 | 0.56 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