Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.34% first-year return on $170k initial cash invested.
-26.34%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$2,437
Rent
-$3,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,437
Total Expenses
$6,178
Mortgage P&I
144%
$3,502
Property Taxes
47%
$1,141
Home Insurance
11%
$278
HOA
4%
$88
Property Management
15%
$366
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Good Bull Getaway: 3 Br + Backyard Deck | $4,497 | $462 | 3 | 2 | 1.14 mi |
More Cowbell | $2,842 | $292 | 3 | 3 | 1.3 mi |
Relax and Unwind | $2,414 | $248 | 3 | 3 | 2.28 mi |
Relax and Unwind #2 | $2,219 | $228 | 3 | 3 | 2.3 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