Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.76% first-year return on $89,793 initial cash invested.
-0.76%
Cash On Cash
6.48%
Cap Rate
1.05
DSCR
$3,410
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,410
Total Expenses
$3,467
Mortgage P&I
47%
$1,612
Property Taxes
3%
$109
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux Ridge Retreat~Master Suite~Fast WiFi~Campfires | $3,039 | $185 | 4 | 2.5 | 1.92 mi |
You Will LOVE It Here | $3,351 | $204 | 4 | 2.5 | 1.47 mi |
Charming 4br Ranch-Style Home | Corner Lot | $4,106 | $250 | 4 | 3 | 0.44 mi |
Corporate Leasing HSV/Harvest/Madison 4BR home. | $4,369 | $266 | 4 | 2.5 | 0.9 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