Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $195k initial cash invested.
-22.02%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$2,556
Rent
-$3,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,556
Total Expenses
$6,137
Mortgage P&I
159%
$4,057
Property Taxes
18%
$469
Home Insurance
11%
$285
HOA
4%
$100
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Greensprings Resort- 4 bedrooms sleeps 12 | $2,176 | $311 | 4 | 4 | 1.05 mi |
Tranquil Garden Escape – Peace & Privacy | $2,141 | $306 | 4 | 4 | 1.09 mi |
4 BDRM~ NEAR BUSCH GARDENS, SLEEPS 12~ INDOOR/OUTDOOR POOLS, SPA, FISHING & MORE | $2,714 | $388 | 4 | 4 | 1.1 mi |
4 BDRM SLEEPS 12* 2 LIVING RMS, 2 KITCHENS, 4 BATHRMS, INDOOR/OUTDOOR POOLS, SPA | $2,798 | $400 | 4 | 4 | 1.1 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