Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $199k initial cash invested.
-18.84%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$4,739
Rent
-$3,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$166k
Closing costs
1%
$8,313
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,739
Total Expenses
$7,857
Mortgage P&I
86%
$4,073
Property Taxes
22%
$1,066
Home Insurance
6%
$292
HOA
3%
$150
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,185
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 king beds | pour over coffee | Xbox | $5,962 | $363 | 4 | 3 | 0.13 mi |
Spacious 4BR Retreat near Airport & SilverLakes | $5,831 | $355 | 4 | 3 | 0.28 mi |
Stylish 4BR Home | Near Airport, Arena & Outlets | $5,667 | $345 | 4 | 3 | 0.32 mi |
Sunny home | $6,307 | $384 | 4 | 2.5 | 0.66 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