Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.98% first-year return on $157k initial cash invested.
-12.98%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$4,438
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$127k
Closing costs
1%
$6,347
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,438
Total Expenses
$6,139
Mortgage P&I
69%
$3,071
Property Taxes
14%
$618
Home Insurance
5%
$228
HOA
2%
$90
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand-New 4BR Family Home |Luxurious Huge HOUSE | $6,366 | $322 | 4 | 3.5 | 1.87 mi |
★Perfect Family Getaway with Large Deck Hangout★ | $4,191 | $212 | 4 | 3 | 0.68 mi |
Peaceful Retreat home w/ private spa | $3,539 | $179 | 4 | 3 | 1.46 mi |
Family Haven | Theater | Game Room | Backyard Fun | $6,188 | $313 | 4 | 3 | 1.66 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