Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $106k initial cash invested.
-8.12%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$2,849
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,849
Total Expenses
$3,563
Mortgage P&I
67%
$1,911
Property Taxes
5%
$134
Home Insurance
5%
$136
HOA
1%
$15
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Home 4BR | King Bed | Fast WIFi | PCS/TDY | $4,266 | $165 | 4 | 2 | 3.94 mi |
The Paw Palace-A place for your furbabies too | $3,878 | $150 | 3 | 2 | 3.85 mi |
Home in the heart of Enterprise | $3,387 | $131 | 3 | 2 | 3.79 mi |
Dreamy 3 bedroom home just minutes to everything | $3,982 | $154 | 3 | 2 | 3.64 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