Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.42% first-year return on $77,157 initial cash invested.
-13.42%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$1,446
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,446
Total Expenses
$2,309
Mortgage P&I
96%
$1,391
Property Taxes
9%
$123
Home Insurance
7%
$100
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Candi's 2 Bedroom home Lot 96. 55+ Country Roads | $1,414 | $75 | 2 | 1 | 0.41 mi |
Dream Haven in Country Roads 55+ Park | $1,528 | $81 | 2 | 1 | 0.55 mi |
Candi's 2 bedroom Country Roads Lot 964. 55+ | $1,603 | $85 | 2 | 1 | 0.64 mi |
Quiet Desert Hideaway | $2,395 | $127 | 2 | 2 | 0.35 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