Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.97% first-year return on $106k initial cash invested.
-17.97%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$2,415
Rent
-$1,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$89,420
Closing costs
1%
$4,471
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,415
Total Expenses
$4,001
Mortgage P&I
91%
$2,206
Property Taxes
6%
$151
Home Insurance
7%
$161
HOA
13%
$323
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Torreon Ski & Golf Villa | $3,005 | $190 | 2 | 2 | 0.12 mi |
Relax and unwind in the White Mountains! | $2,974 | $188 | 2 | 2 | 0.12 mi |
4 Miles to Lake: Retreat w/ 2 Decks! | $4,365 | $276 | 2 | 2 | 0.12 mi |
4 Mi to Fool Hollow Lake: Cabin w/ Tranquil Deck | $2,262 | $143 | 2 | 2 | 0.13 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