Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.52% first-year return on $119k initial cash invested.
-12.52%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,489
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,489
Total Expenses
$3,725
Mortgage P&I
91%
$2,263
Property Taxes
4%
$109
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern house weekly discount and monthly | $3,103 | $179 | 4 | 2 | 5.03 mi |
Dixieland Delight/ Your entertainment destination | $2,549 | $147 | 3 | 2 | 3.76 mi |
The Lodge: A Family Retreat Near Smith Lake | $2,497 | $144 | 3 | 2 | 4.08 mi |
Get Away, Far Away | $1,595 | $92 | 3 | 2 | 4.08 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