Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $332k initial cash invested.
-23.22%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,454
Rent
-$6,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$294k
Closing costs
1%
$14,690
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,454
Total Expenses
$10,887
Mortgage P&I
165%
$7,332
Property Taxes
20%
$886
Home Insurance
12%
$514
HOA
0%
$17
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central City Retreat | $5,104 | $329 | 4 | 3 | 2.4 mi |
Home away from Home | $5,429 | $350 | 5 | 4 | 1.78 mi |
Fun for Everyone! | $5,243 | $338 | 5 | 3.5 | 1.93 mi |
Relax! Room for 6+ comfortably | $2,404 | $155 | 3 | 3 | 1.44 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