Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.8% first-year return on $77,220 initial cash invested.
-8.8%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$2,578
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,144
Mortgage P&I
54%
$1,394
Property Taxes
16%
$414
Home Insurance
4%
$99
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bedroom, 2 bath home, with gazebo By stadium | $3,805 | $212 | 3 | 2 | 1.87 mi |
Fully Updated Home w/ Garage | $3,248 | $181 | 3 | 2 | 2 mi |
Quiet Retreat in Morgan Heights|Sleeps 6|1.5 bath | $2,638 | $147 | 3 | 1.5 | 0.55 mi |
Spacious 3-Bedroom Townhouse | $2,800 | $156 | 3 | 2.5 | 1.62 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