Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.11% first-year return on $265k initial cash invested.
-13.11%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$8,110
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$230k
Closing costs
1%
$11,490
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,110
Total Expenses
$11,009
Mortgage P&I
69%
$5,617
Property Taxes
11%
$914
Home Insurance
5%
$402
HOA
2%
$184
Property Management
15%
$1,216
CapEx
4%
$324
Vacancy
0%
$0
Maintenance
4%
$324
Other
25%
$2,028
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bouquet Cottage | $12,726 | $734 | 4 | 3 | 1.79 mi |
Modern Comfort: Sleek 4BR, 3BA Getaway | $6,571 | $379 | 4 | 3 | 2.08 mi |
Private Oasis 8 Beds *Views*/Pool/Spa/Firepit/Golf | $10,368 | $598 | 4 | 2 | 1.39 mi |
Poolside Gem Spacious 4BR/4BA Retreat | $8,911 | $514 | 4 | 4 | 2.14 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