Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $191k initial cash invested.
-16.58%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,680
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $5,323 expenses = $2,643 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
27.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
27%
$183k
Closing costs
1%
$6,760
Rehab
0%
$0
Furnishing
0%
$2,000
Cashflow
Total Income
$2,680
Total Expenses
$5,323
Mortgage P&I
126%
$3,372
Property Taxes
14%
$379
Home Insurance
9%
$245
HOA
2%
$41
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cuesta Verde at Rumbling Bald | $7,602 | $568 | 3 | 3 | 1.64 mi |
Log Seclusion 10 Acres w/Creek,BBQ,FP, HotTub,WF | $4,256 | $318 | 3 | 3 | 1.64 mi |
Lakeside | $5,193 | $388 | 3 | 3 | 1.95 mi |
Enchanted Lakeside Artist’s Cottage - Kayaks, Dock | $4,724 | $353 | 3 | 3 | 2.09 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