Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.28% first-year return on $186k initial cash invested.
-33.28%
Cash On Cash
-0.88%
Cap Rate
-0.15
DSCR
$1,405
Rent
-$5,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $6,572 expenses = $5,167 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,872
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,405
Total Expenses
$6,572
Mortgage P&I
317%
$4,457
Property Taxes
81%
$1,131
Home Insurance
22%
$310
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Escape to the Hidden Gem - a quiet country retreat | $1,861 | $133 | 1 | 2 | 0.26 mi |
Retro Vibe - Modern Tech w/FAST Wi-Fi Quiet & Safe | $1,651 | $118 | 1 | 2 | 0.2 mi |
Cozy Condo FASTwifi Nature Views | $1,847 | $132 | 1 | 2 | 0.21 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