Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.05% first-year return on $147k initial cash invested.
-13.05%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$3,444
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,851
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,444
Total Expenses
$5,041
Mortgage P&I
85%
$2,920
Property Taxes
7%
$257
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central City Retreat | $5,404 | $329 | 4 | 3 | 0.44 mi |
King Bed Suite - Huge Game Room - 3 Floor Home! | $4,878 | $297 | 4 | 2.5 | 1.45 mi |
Boho Bungalow | $2,842 | $173 | 4 | 2 | 1.49 mi |
Home away from Home | $5,749 | $350 | 5 | 4 | 1.03 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