Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.02% first-year return on $79,635 initial cash invested.
-15.02%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$2,284
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$3,281
Mortgage P&I
65%
$1,476
Property Taxes
25%
$568
Home Insurance
5%
$103
HOA
2%
$38
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful and spacious house 2 | $2,071 | $148 | 3 | 2.5 | 0.77 mi |
Course view w/pool, games Enjoy! | $2,672 | $191 | 3 | 2.5 | 1.41 mi |
Modern Eco-Friendly Retreat | $3,064 | $219 | 3 | 2.5 | 1.42 mi |
Quiet and Cozy Entire House | $2,267 | $162 | 3 | 2 | 0.98 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