Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.2% first-year return on $89,919 initial cash invested.
-2.2%
Cash On Cash
5.72%
Cap Rate
0.98
DSCR
$3,210
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,919
Downpayment
20%
$62,780
Closing costs
1%
$3,139
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,210
Total Expenses
$3,375
Mortgage P&I
48%
$1,534
Property Taxes
6%
$189
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Home <5min to HPU & Market | $4,532 | $317 | 4 | 2.5 | 0.09 mi |
Theater, heated pool/hot tub near HPU/Market | $3,502 | $245 | 4 | 2.5 | 0.61 mi |
Spacious Modern Home near Furniture Market | $2,230 | $156 | 3 | 2 | 0.48 mi |
Jamestown HPU furniture market | $2,545 | $178 | 3 | 2 | 0.53 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