Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $287k initial cash invested.
-14.5%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$6,668
Rent
-$3,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,668
Total Expenses
$10,129
Mortgage P&I
92%
$6,110
Property Taxes
6%
$380
Home Insurance
7%
$438
HOA
0%
$0
Property Management
15%
$1,000
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,667
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Coastal-Inspired Charmer w/Pool and Views! | $8,067 | $390 | 4 | 3 | 0.5 mi |
Gather! Central Thous. Oaks, Wildwood Pk+Weddings! | $7,715 | $373 | 4 | 2.5 | 0.66 mi |
Mountain View Entire House 4 Rooms 3 Baths | $8,604 | $416 | 4 | 3 | 0.56 mi |
Pool/Spa/Mini Golf/View | $11,417 | $552 | 4 | 2 | 0.22 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