Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.92% first-year return on $330k initial cash invested.
-17.92%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$5,994
Rent
-$4,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,860
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,994
Total Expenses
$10,923
Mortgage P&I
121%
$7,233
Property Taxes
7%
$400
Home Insurance
7%
$413
HOA
0%
$0
Property Management
15%
$899
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wonderful 3 Bedroom house-like garden flat! | $8,442 | $319 | 3 | 2 | 0.39 mi |
Spacious 3BR/2.5BA Glen Park home with patio | $7,092 | $268 | 3 | 2.5 | 0.63 mi |
Charming 3BR Glen Park Apartment | $7,013 | $265 | 3 | 1.5 | 0.67 mi |
Fantastic Family Home with Beautiful Backyard | $9,659 | $365 | 3 | 2 | 0.28 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