Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.75% first-year return on $398k initial cash invested.
-26.75%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$5,248
Rent
-$8,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1779k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$356k
Closing costs
1%
$17,789
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,248
Total Expenses
$14,112
Mortgage P&I
174%
$9,133
Property Taxes
35%
$1,830
Home Insurance
12%
$630
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Walk-to-Everything 4BR 3BA + Double Masters | $5,998 | $340 | 4 | 3 | 1.87 mi |
Single Floor Home | Private Yard & Garage| 5 Beds | $5,716 | $324 | 4 | 3 | 2.18 mi |
Walk 2 downtown & Lake, 4 bedrm Large Home 37286 | $6,139 | $348 | 4 | 2 | 1.25 mi |
The White Rose Ranch (Sleeps 10 or 10+ with Annex) | $7,074 | $401 | 4 | 3.5 | 1.32 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