Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $100k initial cash invested.
-7.84%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$3,065
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$72,620
Closing costs
1%
$3,631
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,065
Total Expenses
$3,720
Mortgage P&I
58%
$1,790
Property Taxes
10%
$320
Home Insurance
4%
$130
HOA
0%
$8
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 House | Serious Space, 4+ Bed | Wow | $4,373 | $182 | 4 | 2.5 | 1.91 mi |
Cozy Home | $4,397 | $183 | 4 | 2 | 1.15 mi |
Main Street Stunner! 4BD/1.5 BA! | $3,797 | $158 | 4 | 2 | 2.01 mi |
Home for 5 w/Garage and Yard | $2,715 | $113 | 3 | 2 | 1.17 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