Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.23% first-year return on $146k initial cash invested.
-10.23%
Cash On Cash
3.62%
Cap Rate
0.63
DSCR
$4,814
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,814
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,814
Total Expenses
$6,059
Mortgage P&I
58%
$2,806
Property Taxes
15%
$727
Home Insurance
4%
$210
HOA
0%
$4
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dream GetAway/Pool/HotTub/Games/Pet Friendly | $10,597 | $536 | 4 | 2.5 | 1.53 mi |
Grand Gem for Large Groups: Pool, Cinema, Playroom | $8,936 | $452 | 4 | 3 | 0.56 mi |
Pool & EV Charger | Near Airport | FIFA GAMES | $4,567 | $231 | 4 | 3 | 2.08 mi |
Updated 4 Bedroom Home Pool, Sleeps 8 Wifi Garage | $6,267 | $317 | 4 | 2.5 | 1.41 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